Flat CR5 0 beds 0 baths

Chipstead Valley Road, Coulsdon CR5

London, England · CR5

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-2,390

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£20,447

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,900	£7,004	£7,109	£7,286	£7,468	£35,767
Total Expenses	£7,516	£7,577	£7,628	£7,688	£7,749	£38,157
Profit Before Tax	£-616	£-573	£-520	£-401	£-280	£-2,390
Profit After Tax	£-616	£-573	£-520	£-401	£-280	£-2,390
Change In Property Value	£2	£3,000	£5,355	£7,126	£4,964	£20,447
Net Return	£-615	£2,427	£4,836	£6,725	£4,684	£18,057
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-1%	5%	11%	15%	10%	39%

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