Flat
CR0
2 beds
1 bath
Adams Way, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£47,650First YearProfit From Rental Income
£-9,155
↘ -19%After 5 Years
Change In Property Value
£16,052
↗ 10%After 5 Years
Return On Investment
14%
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 | £6,840 | £6,943 | £7,116 | £7,294 | £7,513 | £35,706 |
| Total Expenses | £8,853 | £8,910 | £8,970 | £9,032 | £9,096 | £44,861 |
| Profit Before Tax | £-2,013 | £-1,967 | £-1,854 | £-1,738 | £-1,583 | £-9,155 |
| Profit After Tax | £-2,013 | £-1,967 | £-1,854 | £-1,738 | £-1,583 | £-9,155 |
| Change In Property Value | £2 | £2 | £3,110 | £5,551 | £7,387 | £16,052 |
| Net Return | £-2,012 | £-1,966 | £1,256 | £3,814 | £5,804 | £6,897 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change