Flat CR2 1 bed 1 bath

South Park Hill Road, South Croydon, Surrey CR2

London, England · CR2

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£9,408

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£21,673

↗ 10%After 5 Years

Return On Investment

49%

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	£13,560	£13,763	£14,107	£14,460	£14,894	£70,785
Total Expenses	£11,686	£11,752	£11,829	£11,909	£11,995	£59,171
Profit Before Tax	£1,874	£2,011	£2,278	£2,552	£2,899	£11,614
Profit After Tax	£1,518	£1,629	£1,845	£2,067	£2,348	£9,408
Change In Property Value	£2	£2	£4,199	£7,495	£9,974	£21,673
Net Return	£1,520	£1,631	£6,044	£9,562	£12,323	£31,081
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	49%

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