Flat
CR0
1 bed
1 bath
Edridge Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£87,375First YearProfit From Rental Income
£14,189
↗ 16%After 5 Years
Change In Property Value
£29,162
↗ 10%After 5 Years
Return On Investment
50%
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 | £18,240 | £18,514 | £18,976 | £19,451 | £20,034 | £95,215 |
| Total Expenses | £15,356 | £15,437 | £15,533 | £15,632 | £15,740 | £77,698 |
| Profit Before Tax | £2,884 | £3,077 | £3,443 | £3,819 | £4,295 | £17,518 |
| Profit After Tax | £2,336 | £2,492 | £2,789 | £3,094 | £3,479 | £14,189 |
| Change In Property Value | £3 | £3 | £5,650 | £10,085 | £13,421 | £29,162 |
| Net Return | £2,339 | £2,495 | £8,439 | £13,179 | £16,900 | £43,351 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change