Terraced CR0 3 beds 1 bath

Amberley Grove, Croydon CR0

London, England · CR0

Initial Investment

First Year

£149,150First Year

Profit From Rental Income

After 5 Years

£31,629

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£47,382

↗ 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	£28,248	£28,672	£29,389	£30,123	£31,027	£147,458
Total Expenses	£21,536	£21,589	£21,672	£21,756	£21,857	£108,411
Profit Before Tax	£6,712	£7,082	£7,717	£8,367	£9,170	£39,048
Profit After Tax	£5,437	£5,737	£6,250	£6,777	£7,427	£31,629
Change In Property Value	£5	£5	£9,180	£16,387	£21,806	£47,382
Net Return	£5,442	£5,741	£15,431	£23,164	£29,233	£79,010
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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