Flat
CR0
2 beds
1 bath
Pavement Square, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£25,300First YearProfit From Rental Income
£-9,768
↘ -39%After 5 Years
Change In Property Value
£8,362
↗ 10%After 5 Years
Return On Investment
-6%
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 | £3,564 | £3,617 | £3,708 | £3,801 | £3,915 | £18,605 |
| Total Expenses | £5,570 | £5,621 | £5,673 | £5,727 | £5,781 | £28,372 |
| Profit Before Tax | £-2,006 | £-2,004 | £-1,966 | £-1,926 | £-1,866 | £-9,768 |
| Profit After Tax | £-2,006 | £-2,004 | £-1,966 | £-1,926 | £-1,866 | £-9,768 |
| Change In Property Value | £1 | £1 | £1,620 | £2,892 | £3,848 | £8,362 |
| Net Return | £-2,005 | £-2,003 | £-345 | £966 | £1,982 | £-1,406 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -7% | -39% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change