Flat CR0 2 beds 2 baths

Addiscombe Grove, Croydon CR0

London, England · CR0

Initial Investment

First Year

£101,900First Year

Profit From Rental Income

After 5 Years

£16,571

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,446

↗ 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	£20,916	£21,230	£21,760	£22,304	£22,974	£109,184
Total Expenses	£17,538	£17,629	£17,738	£17,849	£17,972	£88,726
Profit Before Tax	£3,378	£3,600	£4,022	£4,455	£5,002	£20,458
Profit After Tax	£2,736	£2,916	£3,258	£3,609	£4,052	£16,571
Change In Property Value	£3	£3	£6,480	£11,567	£15,392	£33,446
Net Return	£2,739	£2,920	£9,738	£15,176	£19,444	£50,017
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change