Flat
CR0
1 bed
1 bath
Pinnacle Apartments, Saffron Central Square, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£68,200First YearProfit From Rental Income
£10,575
↗ 16%After 5 Years
Change In Property Value
£23,123
↗ 10%After 5 Years
Return On Investment
49%
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 | £14,460 | £14,677 | £15,044 | £15,420 | £15,883 | £75,483 |
| Total Expenses | £12,333 | £12,401 | £12,481 | £12,562 | £12,651 | £62,428 |
| Profit Before Tax | £2,127 | £2,276 | £2,563 | £2,858 | £3,232 | £13,056 |
| Profit After Tax | £1,723 | £1,844 | £2,076 | £2,315 | £2,618 | £10,575 |
| Change In Property Value | £2 | £2 | £4,480 | £7,997 | £10,642 | £23,123 |
| Net Return | £1,725 | £1,846 | £6,556 | £10,312 | £13,259 | £33,698 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change