Detached
CR0
5 beds
5 baths
Ledbury Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£101,484
↗ 23%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
52%
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 | £80,004 | £81,204 | £83,234 | £85,315 | £87,874 | £417,632 |
| Total Expenses | £58,094 | £58,226 | £58,439 | £58,658 | £58,925 | £292,343 |
| Profit Before Tax | £21,910 | £22,978 | £24,795 | £26,657 | £28,949 | £125,289 |
| Profit After Tax | £17,747 | £18,613 | £20,084 | £21,592 | £23,449 | £101,484 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £17,759 | £18,625 | £45,084 | £66,218 | £82,833 | £230,520 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change