Flat
CR6
0 beds
0 baths
Church Lane Chelsham, Warlingham CR6
London, England · CR6
View property listing
Initial Investment
£11,140First YearProfit From Rental Income
£-9,729
↘ -87%After 5 Years
Change In Property Value
£4,607
↗ 14%After 5 Years
Return On Investment
-46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,320 | £1,340 | £1,360 | £1,394 | £1,429 | £6,842 |
| Total Expenses | £3,220 | £3,271 | £3,315 | £3,360 | £3,406 | £16,571 |
| Profit Before Tax | £-1,900 | £-1,932 | £-1,955 | £-1,966 | £-1,977 | £-9,729 |
| Profit After Tax | £-1,900 | £-1,932 | £-1,955 | £-1,966 | £-1,977 | £-9,729 |
| Change In Property Value | £0 | £676 | £1,207 | £1,606 | £1,119 | £4,607 |
| Net Return | £-1,899 | £-1,256 | £-748 | £-360 | £-858 | £-5,121 |
| Return From Rental Income (%) | -17% | -17% | -18% | -18% | -18% | -87% |
| Total Net Return (%) | -17% | -11% | -7% | -3% | -8% | -46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change