Flat
CR0
2 beds
1 bath
London Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£84,050First YearProfit From Rental Income
£-8,166
↘ -10%After 5 Years
Change In Property Value
£28,181
↗ 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 | £12,012 | £12,192 | £12,497 | £12,809 | £13,194 | £62,704 |
| Total Expenses | £14,032 | £14,096 | £14,170 | £14,245 | £14,326 | £70,870 |
| Profit Before Tax | £-2,020 | £-1,904 | £-1,673 | £-1,436 | £-1,132 | £-8,166 |
| Profit After Tax | £-2,020 | £-1,904 | £-1,673 | £-1,436 | £-1,132 | £-8,166 |
| Change In Property Value | £3 | £3 | £5,460 | £9,746 | £12,970 | £28,181 |
| Net Return | £-2,018 | £-1,902 | £3,787 | £8,311 | £11,837 | £20,016 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 5% | 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