Flat
CR0
2 beds
1 bath
Lower Addiscombe Road, Croydon, London CR0
London, England · CR0
View property listing
Initial Investment
£80,375First YearProfit From Rental Income
£11,727
↗ 15%After 5 Years
Change In Property Value
£27,097
↗ 10%After 5 Years
Return On Investment
48%
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 | £16,944 | £17,198 | £17,628 | £18,069 | £18,611 | £88,450 |
| Total Expenses | £14,609 | £14,692 | £14,789 | £14,888 | £14,995 | £73,973 |
| Profit Before Tax | £2,335 | £2,506 | £2,839 | £3,181 | £3,616 | £14,477 |
| Profit After Tax | £1,891 | £2,030 | £2,300 | £2,577 | £2,929 | £11,727 |
| Change In Property Value | £3 | £3 | £5,250 | £9,371 | £12,471 | £27,097 |
| Net Return | £1,894 | £2,033 | £7,550 | £11,948 | £15,399 | £38,824 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change