Flat CR0 2 beds 2 baths

21 Whitestone Way, Croydon CR0

London, England · CR0

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£9,427

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

43%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£17,639	£17,756	£17,887	£18,020	£18,163	£89,465
Profit Before Tax	£1,729	£1,903	£2,263	£2,633	£3,110	£11,638
Profit After Tax	£1,400	£1,541	£1,833	£2,133	£2,519	£9,427
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£1,403	£1,544	£7,834	£12,843	£16,771	£40,396
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	14%	18%	43%

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