Flat
CR2
6 beds
4 baths
Brighton Road, South Croydon CR2
London, England · CR2
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£85,614
↗ 32%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
63%
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 | £58,500 | £59,377 | £60,862 | £62,383 | £64,255 | £305,378 |
| Total Expenses | £39,590 | £39,724 | £39,915 | £40,111 | £40,341 | £199,681 |
| Profit Before Tax | £18,910 | £19,654 | £20,947 | £22,272 | £23,914 | £105,697 |
| Profit After Tax | £15,317 | £15,920 | £16,967 | £18,041 | £19,370 | £85,614 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £15,325 | £15,928 | £32,967 | £46,601 | £57,376 | £168,197 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 6% | 12% | 17% | 21% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change