Flat
CR6
0 beds
0 baths
Church Lane, Chelsham CR6
London, England · CR6
View property listing
Initial Investment
£9,998First YearProfit From Rental Income
£-9,844
↘ -98%After 5 Years
Change In Property Value
£4,089
↗ 14%After 5 Years
Return On Investment
-58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,164 | £1,181 | £1,199 | £1,229 | £1,260 | £6,034 |
| Total Expenses | £3,081 | £3,133 | £3,176 | £3,221 | £3,267 | £15,878 |
| Profit Before Tax | £-1,917 | £-1,952 | £-1,977 | £-1,992 | £-2,007 | £-9,844 |
| Profit After Tax | £-1,917 | £-1,952 | £-1,977 | £-1,992 | £-2,007 | £-9,844 |
| Change In Property Value | £0 | £600 | £1,071 | £1,425 | £993 | £4,089 |
| Net Return | £-1,917 | £-1,352 | £-906 | £-567 | £-1,014 | £-5,756 |
| Return From Rental Income (%) | -19% | -20% | -20% | -20% | -20% | -98% |
| Total Net Return (%) | -19% | -14% | -9% | -6% | -10% | -58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change