Flat
CR0
1 bed
1 bath
Ladygrove, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£7,069
↗ 12%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
45%
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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £11,574 | £11,648 | £11,731 | £11,816 | £11,907 | £58,676 |
| Profit Before Tax | £1,338 | £1,458 | £1,703 | £1,953 | £2,275 | £8,727 |
| Profit After Tax | £1,084 | £1,181 | £1,379 | £1,582 | £1,843 | £7,069 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £1,086 | £1,183 | £5,379 | £8,722 | £11,344 | £27,714 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change