Flat
CR0
1 bed
1 bath
Cherry Orchard Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-11
↗ 0%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
33%
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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £18,187 | £18,340 | £18,503 | £18,670 | £18,844 | £92,543 |
| Profit Before Tax | £-427 | £-313 | £-26 | £269 | £663 | £166 |
| Profit After Tax | £-427 | £-313 | £-26 | £218 | £537 | £-11 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-424 | £-311 | £5,474 | £10,036 | £13,602 | £28,377 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change