Flat
CR5
2 beds
1 bath
Brighton Road, Hooley, Coulsdon, Surrey CR5
London, England · CR5
View property listing
Initial Investment
£54,550First YearProfit From Rental Income
£-873
↘ -2%After 5 Years
Change In Property Value
£24,332
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,208 | £8,331 | £8,456 | £8,667 | £8,884 | £42,547 |
| Total Expenses | £8,564 | £8,626 | £8,680 | £8,743 | £8,807 | £43,420 |
| Profit Before Tax | £-356 | £-295 | £-224 | £-75 | £77 | £-873 |
| Profit After Tax | £-356 | £-295 | £-224 | £-75 | £77 | £-873 |
| Change In Property Value | £2 | £3,570 | £6,373 | £8,480 | £5,908 | £24,332 |
| Net Return | £-354 | £3,275 | £6,149 | £8,405 | £5,985 | £23,459 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change