Flat
CR0
1 bed
1 bath
Shirley Road, Shirley, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£13,093
↗ 20%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
53%
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 | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £11,479 | £11,531 | £11,596 | £11,662 | £11,736 | £58,004 |
| Profit Before Tax | £2,729 | £2,890 | £3,186 | £3,489 | £3,870 | £16,164 |
| Profit After Tax | £2,210 | £2,341 | £2,581 | £2,826 | £3,135 | £13,093 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £2,212 | £2,343 | £6,981 | £10,680 | £13,586 | £35,803 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change