Flat
CR2
2 beds
2 baths
Montello Apartments, South Croydon CR2
London, England · CR2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£14,257
↗ 15%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
48%
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 | £16,497 | £16,587 | £16,694 | £16,802 | £16,921 | £83,502 |
| Profit Before Tax | £2,871 | £3,071 | £3,456 | £3,851 | £4,352 | £17,602 |
| Profit After Tax | £2,325 | £2,488 | £2,800 | £3,120 | £3,525 | £14,257 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,328 | £2,491 | £8,800 | £13,830 | £17,778 | £45,226 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change