Flat
CR0
2 beds
1 bath
London Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£83,350First YearProfit From Rental Income
£-8,164
↘ -10%After 5 Years
Change In Property Value
£27,975
↗ 10%After 5 Years
Return On Investment
24%
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 | £11,928 | £12,107 | £12,410 | £12,720 | £13,101 | £62,266 |
| Total Expenses | £13,945 | £14,009 | £14,082 | £14,157 | £14,238 | £70,429 |
| Profit Before Tax | £-2,017 | £-1,902 | £-1,672 | £-1,437 | £-1,136 | £-8,164 |
| Profit After Tax | £-2,017 | £-1,902 | £-1,672 | £-1,437 | £-1,136 | £-8,164 |
| Change In Property Value | £3 | £3 | £5,420 | £9,675 | £12,875 | £27,975 |
| Net Return | £-2,014 | £-1,899 | £3,748 | £8,238 | £11,738 | £19,811 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change