Terraced CR0 4 beds 2 baths

Elgin Road, East Croydon CR0

London, England · CR0

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£1,986

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 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	£27,504	£27,917	£28,614	£29,330	£30,210	£143,575
Total Expenses	£28,047	£28,100	£28,181	£28,263	£28,362	£140,953
Profit Before Tax	£-543	£-183	£434	£1,067	£1,848	£2,622
Profit After Tax	£-543	£-183	£351	£864	£1,497	£1,986
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£-537	£-177	£12,852	£23,177	£31,189	£66,504
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