Flat
CR0
2 beds
1 bath
Adams Way, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£48,700First YearProfit From Rental Income
£-9,117
↘ -19%After 5 Years
Change In Property Value
£16,413
↗ 10%After 5 Years
Return On Investment
15%
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 | £6,996 | £7,101 | £7,278 | £7,460 | £7,684 | £36,520 |
| Total Expenses | £9,008 | £9,064 | £9,125 | £9,187 | £9,252 | £45,637 |
| Profit Before Tax | £-2,012 | £-1,963 | £-1,847 | £-1,727 | £-1,568 | £-9,117 |
| Profit After Tax | £-2,012 | £-1,963 | £-1,847 | £-1,727 | £-1,568 | £-9,117 |
| Change In Property Value | £2 | £2 | £3,180 | £5,676 | £7,554 | £16,413 |
| Net Return | £-2,010 | £-1,962 | £1,333 | £3,950 | £5,986 | £7,297 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change