Flat
CR0
2 beds
2 baths
Purley Way, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£19,774
↗ 19%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
52%
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 | £21,312 | £21,632 | £22,172 | £22,727 | £23,409 | £111,252 |
| Total Expenses | £17,187 | £17,264 | £17,360 | £17,459 | £17,569 | £86,839 |
| Profit Before Tax | £4,125 | £4,368 | £4,812 | £5,268 | £5,840 | £24,413 |
| Profit After Tax | £3,341 | £3,538 | £3,898 | £4,267 | £4,730 | £19,774 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £3,345 | £3,541 | £10,498 | £16,048 | £20,408 | £53,840 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change