Flat
CR7
2 beds
1 bath
Flint Court, 160 Thornton Road, Thornton Heath, Greater London CR7
London, England · CR7
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-20,137
↘ -27%After 5 Years
Change In Property Value
£33,397
↗ 14%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,372 | £6,468 | £6,565 | £6,729 | £6,897 | £33,030 |
| Total Expenses | £10,520 | £10,580 | £10,630 | £10,689 | £10,748 | £53,167 |
| Profit Before Tax | £-4,148 | £-4,112 | £-4,066 | £-3,960 | £-3,851 | £-20,137 |
| Profit After Tax | £-4,148 | £-4,112 | £-4,066 | £-3,960 | £-3,851 | £-20,137 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £-4,146 | £788 | £4,681 | £7,679 | £4,258 | £13,260 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | 1% | 6% | 10% | 6% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change