Flat
CR2
2 beds
2 baths
Birdhurst Road, South Croydon, Surrey CR2
London, England · CR2
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£15,540
↗ 17%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,996 | £19,281 | £19,763 | £20,257 | £20,865 | £99,162 |
| Total Expenses | £15,805 | £15,889 | £15,989 | £16,091 | £16,203 | £79,977 |
| Profit Before Tax | £3,191 | £3,392 | £3,774 | £4,166 | £4,662 | £19,185 |
| Profit After Tax | £2,584 | £2,747 | £3,057 | £3,375 | £3,776 | £15,540 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,587 | £2,750 | £8,857 | £13,728 | £17,553 | £45,476 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change