Semi Detached
CR0
3 beds
1 bath
Limes Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£35,715
↗ 24%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
56%
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 | £29,364 | £29,804 | £30,550 | £31,313 | £32,253 | £153,284 |
| Total Expenses | £21,687 | £21,742 | £21,828 | £21,915 | £22,020 | £109,192 |
| Profit Before Tax | £7,677 | £8,062 | £8,722 | £9,398 | £10,233 | £44,092 |
| Profit After Tax | £6,218 | £6,530 | £7,065 | £7,613 | £8,289 | £35,715 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £6,223 | £6,535 | £16,265 | £24,035 | £30,142 | £83,200 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change