Flat
CR2
1 bed
1 bath
Normanton Road, South Croydon CR2
London, England · CR2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£8,821
↗ 13%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
47%
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 | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £12,489 | £12,564 | £12,651 | £12,739 | £12,834 | £63,278 |
| Profit Before Tax | £1,719 | £1,857 | £2,131 | £2,412 | £2,771 | £10,890 |
| Profit After Tax | £1,392 | £1,504 | £1,726 | £1,954 | £2,245 | £8,821 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £1,394 | £1,506 | £6,126 | £9,808 | £12,696 | £31,531 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change