Flat
CR0
2 beds
2 baths
London Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£12,854
↗ 16%After 5 Years
Change In Property Value
£26,736
↗ 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 | £16,728 | £16,979 | £17,403 | £17,838 | £18,374 | £87,322 |
| Total Expenses | £14,121 | £14,196 | £14,285 | £14,376 | £14,476 | £71,453 |
| Profit Before Tax | £2,607 | £2,783 | £3,119 | £3,463 | £3,898 | £15,870 |
| Profit After Tax | £2,112 | £2,254 | £2,526 | £2,805 | £3,157 | £12,854 |
| Change In Property Value | £3 | £3 | £5,180 | £9,246 | £12,304 | £26,736 |
| Net Return | £2,115 | £2,257 | £7,706 | £12,051 | £15,462 | £39,591 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change