Flat
CR0
1 bed
1 bath
Cairo New Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£2,572
↗ 6%After 5 Years
Change In Property Value
£13,420
↗ 10%After 5 Years
Return On Investment
40%
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 | £8,388 | £8,514 | £8,727 | £8,945 | £9,213 | £43,786 |
| Total Expenses | £7,997 | £8,055 | £8,119 | £8,185 | £8,255 | £40,611 |
| Profit Before Tax | £391 | £459 | £607 | £760 | £959 | £3,176 |
| Profit After Tax | £317 | £372 | £492 | £615 | £776 | £2,572 |
| Change In Property Value | £1 | £1 | £2,600 | £4,641 | £6,176 | £13,420 |
| Net Return | £318 | £373 | £3,092 | £5,257 | £6,952 | £15,992 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change