Terraced
CR0
2 beds
1 bath
Dartnell Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£23,616
↗ 21%After 5 Years
Change In Property Value
£36,130
↗ 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 | £21,540 | £21,863 | £22,410 | £22,970 | £23,659 | £112,442 |
| Total Expenses | £16,540 | £16,584 | £16,649 | £16,716 | £16,796 | £83,286 |
| Profit Before Tax | £5,000 | £5,279 | £5,760 | £6,253 | £6,863 | £29,155 |
| Profit After Tax | £4,050 | £4,276 | £4,666 | £5,065 | £5,559 | £23,616 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £4,053 | £4,280 | £11,666 | £17,561 | £22,187 | £59,746 |
| 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