Semi Detached CR0 4 beds 2 baths

Vincent Road, East Croydon CR0

London, England · CR0

Initial Investment

First Year

£233,482First Year

Profit From Rental Income

After 5 Years

£2,458

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£72,255

↗ 10%After 5 Years

Return On Investment

32%

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	£30,792	£31,254	£32,035	£32,836	£33,821	£160,738
Total Expenses	£31,350	£31,407	£31,496	£31,587	£31,697	£157,537
Profit Before Tax	£-558	£-154	£539	£1,249	£2,125	£3,201
Profit After Tax	£-558	£-154	£437	£1,012	£1,721	£2,458
Change In Property Value	£7	£7	£13,999	£24,989	£33,253	£72,255
Net Return	£-551	£-147	£14,436	£26,000	£34,974	£74,713
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

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