Terraced
CR0
3 beds
1 bath
Heneage Crescent, New Addington, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£28,040
↗ 21%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
53%
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 | £25,236 | £25,615 | £26,255 | £26,911 | £27,719 | £131,735 |
| Total Expenses | £19,290 | £19,340 | £19,414 | £19,491 | £19,582 | £97,118 |
| Profit Before Tax | £5,946 | £6,275 | £6,840 | £7,420 | £8,136 | £34,617 |
| Profit After Tax | £4,816 | £5,083 | £5,541 | £6,010 | £6,590 | £28,040 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £4,820 | £5,087 | £13,741 | £20,648 | £26,068 | £70,364 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change