Flat
CR0
1 bed
1 bath
Chepstow Road, Park Hill CR0
London, England · CR0
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£464
↗ 1%After 5 Years
Change In Property Value
£34,072
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,992 | £11,157 | £11,324 | £11,607 | £11,898 | £56,978 |
| Total Expenses | £11,141 | £11,208 | £11,266 | £11,336 | £11,407 | £56,358 |
| Profit Before Tax | £-149 | £-51 | £59 | £272 | £490 | £620 |
| Profit After Tax | £-149 | £-51 | £48 | £220 | £397 | £464 |
| Change In Property Value | £2 | £4,999 | £8,923 | £11,874 | £8,272 | £34,072 |
| Net Return | £-147 | £4,948 | £8,971 | £12,094 | £8,669 | £34,536 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change