Flat CR0 2 beds 1 bath

Addiscombe Road, Croydon CR0

London, England · CR0

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£10,515

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

47%

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	£16,788	£17,040	£17,466	£17,902	£18,440	£87,636
Total Expenses	£14,735	£14,824	£14,925	£15,029	£15,141	£74,654
Profit Before Tax	£2,053	£2,216	£2,541	£2,874	£3,299	£12,982
Profit After Tax	£1,663	£1,795	£2,058	£2,328	£2,672	£10,515
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£1,665	£1,798	£7,258	£11,610	£15,024	£37,355
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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