Flat CR0 1 bed 1 bath

Bridges Lane, Beddington CR0

London, England · CR0

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-88

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£32,034

↗ 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	£10,344	£10,499	£10,657	£10,923	£11,196	£53,619
Total Expenses	£10,596	£10,661	£10,718	£10,786	£10,856	£53,617
Profit Before Tax	£-252	£-162	£-61	£137	£340	£2
Profit After Tax	£-252	£-162	£-61	£111	£275	£-88
Change In Property Value	£2	£4,700	£8,390	£11,164	£7,778	£32,034
Net Return	£-249	£4,538	£8,328	£11,275	£8,053	£31,945
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	12%	16%	11%	45%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change