Flat
CR7
2 beds
1 bath
Broughton Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-22,323
↘ -24%After 5 Years
Change In Property Value
£40,894
↗ 14%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,036 | £8,237 | £8,443 | £40,432 |
| Total Expenses | £12,433 | £12,494 | £12,547 | £12,609 | £12,672 | £62,755 |
| Profit Before Tax | £-4,633 | £-4,577 | £-4,511 | £-4,372 | £-4,230 | £-22,323 |
| Profit After Tax | £-4,633 | £-4,577 | £-4,511 | £-4,372 | £-4,230 | £-22,323 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £-4,630 | £1,423 | £6,199 | £9,880 | £5,699 | £18,571 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | -5% | 2% | 7% | 11% | 6% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change