Flat CR7 0 beds 1 bath

London Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£-17,196

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£23,173

↗ 14%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,416	£4,482	£4,549	£4,663	£4,780	£22,891
Total Expenses	£7,911	£7,968	£8,016	£8,069	£8,123	£40,087
Profit Before Tax	£-3,495	£-3,486	£-3,466	£-3,406	£-3,343	£-17,196
Profit After Tax	£-3,495	£-3,486	£-3,466	£-3,406	£-3,343	£-17,196
Change In Property Value	£2	£3,400	£6,069	£8,076	£5,626	£23,173
Net Return	£-3,494	£-86	£2,603	£4,670	£2,283	£5,977
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-6%	-33%
Total Net Return (%)	-7%	0%	5%	9%	4%	11%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change