Terraced CR0 2 beds 1 bath

Waddon Road, Croydon CR0

London, England · CR0

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£25,828

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 10%After 5 Years

Return On Investment

54%

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	£23,388	£23,739	£24,332	£24,941	£25,689	£122,089
Total Expenses	£17,915	£17,962	£18,032	£18,104	£18,189	£90,202
Profit Before Tax	£5,473	£5,777	£6,300	£6,837	£7,500	£31,886
Profit After Tax	£4,433	£4,679	£5,103	£5,538	£6,075	£25,828
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£4,437	£4,683	£12,703	£19,104	£24,127	£65,055
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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