Flat
CR0
1 bed
1 bath
Mint Walk, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£12,407
↗ 14%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
48%
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 | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £15,617 | £15,707 | £15,811 | £15,917 | £16,032 | £79,084 |
| Profit Before Tax | £2,467 | £2,649 | £3,004 | £3,368 | £3,831 | £15,317 |
| Profit After Tax | £1,998 | £2,145 | £2,433 | £2,728 | £3,103 | £12,407 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,001 | £2,148 | £8,033 | £12,724 | £16,405 | £41,311 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change