Terraced
CR0
3 beds
1 bath
Laurel Crescent, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£92,625First YearProfit From Rental Income
£19,768
↗ 21%After 5 Years
Change In Property Value
£30,710
↗ 10%After 5 Years
Return On Investment
54%
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 | £18,312 | £18,587 | £19,051 | £19,528 | £20,113 | £95,591 |
| Total Expenses | £14,135 | £14,173 | £14,231 | £14,289 | £14,359 | £71,186 |
| Profit Before Tax | £4,177 | £4,413 | £4,821 | £5,238 | £5,755 | £24,405 |
| Profit After Tax | £3,384 | £3,575 | £3,905 | £4,243 | £4,661 | £19,768 |
| Change In Property Value | £3 | £3 | £5,950 | £10,621 | £14,133 | £30,710 |
| Net Return | £3,387 | £3,578 | £9,855 | £14,864 | £18,795 | £50,478 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change