Flat
CR2
2 beds
1 bath
Wettern Close, South Croydon CR2
London, England · CR2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£13,848
↗ 18%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
52%
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 | £13,283 | £13,347 | £13,426 | £13,506 | £13,595 | £67,157 |
| Profit Before Tax | £2,857 | £3,035 | £3,366 | £3,705 | £4,133 | £17,096 |
| Profit After Tax | £2,314 | £2,458 | £2,726 | £3,001 | £3,347 | £13,848 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,317 | £2,461 | £7,726 | £11,926 | £15,224 | £39,655 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change