Flat CR7 3 beds 2 baths

Frant Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-24,321

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 14%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,371	£9,605	£9,845	£47,150
Total Expenses	£14,171	£14,234	£14,289	£14,355	£14,421	£71,471
Profit Before Tax	£-5,075	£-5,002	£-4,918	£-4,749	£-4,576	£-24,321
Profit After Tax	£-5,075	£-5,002	£-4,918	£-4,749	£-4,576	£-24,321
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£-5,071	£1,998	£7,577	£11,878	£7,008	£23,389
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	2%	7%	11%	6%	21%

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