Detached
CR0
4 beds
1 bath
Lloyd Park Avenue, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£73,327
↗ 27%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
58%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,604 | £54,408 | £55,768 | £57,162 | £58,877 | £279,820 |
| Total Expenses | £37,600 | £37,692 | £37,839 | £37,989 | £38,172 | £189,293 |
| Profit Before Tax | £16,004 | £16,716 | £17,929 | £19,173 | £20,706 | £90,527 |
| Profit After Tax | £12,963 | £13,540 | £14,523 | £15,530 | £16,772 | £73,327 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £12,971 | £13,548 | £30,523 | £44,091 | £54,778 | £155,910 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change