Terraced CR0 1 bed 1 bath

Bensham Lane, Croydon CR0

London, England · CR0

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£16,980

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

55%

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	£15,996	£16,236	£16,642	£17,058	£17,570	£83,501
Total Expenses	£12,415	£12,451	£12,502	£12,554	£12,616	£62,538
Profit Before Tax	£3,581	£3,785	£4,140	£4,503	£4,953	£20,963
Profit After Tax	£2,901	£3,066	£3,353	£3,648	£4,012	£16,980
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£2,903	£3,069	£8,553	£12,930	£16,364	£43,819
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	21%	55%

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