Flat
CR0
1 bed
1 bath
Addiscombe Grove, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£17,875First YearProfit From Rental Income
£-9,988
↘ -56%After 5 Years
Change In Property Value
£5,807
↗ 10%After 5 Years
Return On Investment
-23%
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 | £2,472 | £2,509 | £2,572 | £2,636 | £2,715 | £12,904 |
| Total Expenses | £4,479 | £4,529 | £4,578 | £4,628 | £4,679 | £22,892 |
| Profit Before Tax | £-2,007 | £-2,020 | £-2,006 | £-1,992 | £-1,964 | £-9,988 |
| Profit After Tax | £-2,007 | £-2,020 | £-2,006 | £-1,992 | £-1,964 | £-9,988 |
| Change In Property Value | £1 | £1 | £1,125 | £2,008 | £2,672 | £5,807 |
| Net Return | £-2,006 | £-2,019 | £-881 | £16 | £709 | £-4,182 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -11% | -11% | -5% | 0% | 4% | -23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change