Flat
CR7
0 beds
1 bath
St. Christopher's Gardens, Thornton Heath, Surrey CR7
London, England · CR7
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£-14,340
↘ -47%After 5 Years
Change In Property Value
£13,495
↗ 14%After 5 Years
Return On Investment
-3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,580 | £2,619 | £2,658 | £2,724 | £2,793 | £13,374 |
| Total Expenses | £5,443 | £5,497 | £5,542 | £5,591 | £5,640 | £27,713 |
| Profit Before Tax | £-2,863 | £-2,878 | £-2,884 | £-2,866 | £-2,848 | £-14,340 |
| Profit After Tax | £-2,863 | £-2,878 | £-2,884 | £-2,866 | £-2,848 | £-14,340 |
| Change In Property Value | £1 | £1,980 | £3,534 | £4,703 | £3,277 | £13,495 |
| Net Return | £-2,862 | £-898 | £650 | £1,837 | £429 | £-845 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -9% | -3% | 2% | 6% | 1% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change