Flat
CR0
1 bed
1 bath
Burnham Gardens, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£6,855
↗ 13%After 5 Years
Change In Property Value
£17,549
↗ 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 | £10,980 | £11,145 | £11,423 | £11,709 | £12,060 | £57,317 |
| Total Expenses | £9,643 | £9,701 | £9,767 | £9,835 | £9,909 | £48,854 |
| Profit Before Tax | £1,337 | £1,444 | £1,656 | £1,874 | £2,151 | £8,463 |
| Profit After Tax | £1,083 | £1,170 | £1,341 | £1,518 | £1,743 | £6,855 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £1,085 | £1,171 | £4,742 | £7,587 | £9,819 | £24,404 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change