Terraced
CR0
3 beds
2 baths
Whitstable Place, Croydon, Greater London CR0
London, England · CR0
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£784
↗ 1%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
32%
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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £20,334 | £20,375 | £20,436 | £20,498 | £20,572 | £102,215 |
| Profit Before Tax | £-534 | £-278 | £163 | £616 | £1,175 | £1,143 |
| Profit After Tax | £-534 | £-278 | £145 | £499 | £952 | £784 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-529 | £-273 | £9,145 | £16,564 | £22,330 | £47,237 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change