Flat CR2 3 beds 2 baths

Ward Close, South Croydon CR2

London, England · CR2

Initial Investment

First Year

£165,145First Year

Profit From Rental Income

After 5 Years

£-6,208

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£52,099

↗ 10%After 5 Years

Return On Investment

28%

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	£22,212	£22,545	£23,109	£23,687	£24,397	£115,950
Total Expenses	£24,245	£24,324	£24,424	£24,525	£24,639	£122,158
Profit Before Tax	£-2,033	£-1,779	£-1,315	£-839	£-242	£-6,208
Profit After Tax	£-2,033	£-1,779	£-1,315	£-839	£-242	£-6,208
Change In Property Value	£5	£5	£10,094	£18,018	£23,977	£52,099
Net Return	£-2,028	£-1,774	£8,779	£17,179	£23,735	£45,891
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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