Flat
CR0
2 beds
2 baths
Cherry Orchard Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-155,454
↘ -147%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
-114%
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 | £21,624 | £21,948 | £22,497 | £23,059 | £23,751 | £112,880 |
| Total Expenses | £51,954 | £52,825 | £53,664 | £54,521 | £55,369 | £268,334 |
| Profit Before Tax | £-30,330 | £-30,877 | £-31,167 | £-31,462 | £-31,618 | £-155,454 |
| Profit After Tax | £-30,330 | £-30,877 | £-31,167 | £-31,462 | £-31,618 | £-155,454 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-30,326 | £-30,874 | £-24,467 | £-19,502 | £-15,703 | £-120,872 |
| Return From Rental Income (%) | -29% | -29% | -29% | -30% | -30% | -147% |
| Total Net Return (%) | -29% | -29% | -23% | -18% | -15% | -114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change