Flat
CR6
0 beds
0 baths
Church Lane, Chelsham CR6
London, England · CR6
View property listing
Initial Investment
£14,200First YearProfit From Rental Income
£-9,522
↘ -67%After 5 Years
Change In Property Value
£5,998
↗ 14%After 5 Years
Return On Investment
-25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,716 | £1,742 | £1,768 | £1,812 | £1,857 | £8,895 |
| Total Expenses | £3,587 | £3,640 | £3,683 | £3,730 | £3,777 | £18,417 |
| Profit Before Tax | £-1,871 | £-1,898 | £-1,916 | £-1,918 | £-1,920 | £-9,522 |
| Profit After Tax | £-1,871 | £-1,898 | £-1,916 | £-1,918 | £-1,920 | £-9,522 |
| Change In Property Value | £0 | £880 | £1,571 | £2,090 | £1,456 | £5,998 |
| Net Return | £-1,871 | £-1,018 | £-345 | £173 | £-463 | £-3,524 |
| Return From Rental Income (%) | -13% | -13% | -13% | -14% | -14% | -67% |
| Total Net Return (%) | -13% | -7% | -2% | 1% | -3% | -25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change