Flat
CR5
2 beds
1 bath
Brighton Road, Coulsdon CR5
London, England · CR5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£211
↗ 0%After 5 Years
Change In Property Value
£27,263
↗ 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 | £9,204 | £9,342 | £9,482 | £9,719 | £9,962 | £47,710 |
| Total Expenses | £9,355 | £9,419 | £9,474 | £9,540 | £9,607 | £47,395 |
| Profit Before Tax | £-151 | £-77 | £8 | £179 | £356 | £314 |
| Profit After Tax | £-151 | £-77 | £6 | £145 | £288 | £211 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £-149 | £3,923 | £7,147 | £9,647 | £6,907 | £27,474 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 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