Semi Detached
CR0
2 beds
1 bath
Kimberley Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£32,031
↗ 24%After 5 Years
Change In Property Value
£42,840
↗ 10%After 5 Years
Return On Investment
56%
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 | £26,496 | £26,893 | £27,566 | £28,255 | £29,103 | £138,313 |
| Total Expenses | £19,615 | £19,666 | £19,744 | £19,824 | £19,919 | £98,768 |
| Profit Before Tax | £6,881 | £7,227 | £7,822 | £8,431 | £9,183 | £39,545 |
| Profit After Tax | £5,574 | £5,854 | £6,336 | £6,829 | £7,438 | £32,031 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £5,578 | £5,858 | £14,636 | £21,645 | £27,154 | £74,871 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change