Flat
CR0
2 beds
1 bath
Cross Road, East Croydon CR0
London, England · CR0
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£13,792
↗ 15%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
48%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £16,607 | £16,700 | £16,809 | £16,920 | £17,041 | £84,076 |
| Profit Before Tax | £2,761 | £2,959 | £3,341 | £3,734 | £4,233 | £17,027 |
| Profit After Tax | £2,236 | £2,396 | £2,707 | £3,025 | £3,428 | £13,792 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,239 | £2,399 | £8,707 | £13,735 | £17,681 | £44,761 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change