Flat
CR0
1 bed
1 bath
Elgin Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£14,905
↗ 20%After 5 Years
Change In Property Value
£25,807
↗ 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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £13,033 | £13,091 | £13,165 | £13,240 | £13,323 | £65,851 |
| Profit Before Tax | £3,107 | £3,291 | £3,627 | £3,972 | £4,405 | £18,401 |
| Profit After Tax | £2,517 | £2,665 | £2,938 | £3,217 | £3,568 | £14,905 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,519 | £2,668 | £7,938 | £12,142 | £15,445 | £40,712 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 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