Flat CR7 1 bed 1 bath

Beulah Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-18,384

↘ -30%After 5 Years

Change In Property Value

After 5 Years

£27,263

↗ 14%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,196	£5,274	£5,353	£5,487	£5,624	£26,934
Total Expenses	£8,955	£9,012	£9,061	£9,117	£9,173	£45,318
Profit Before Tax	£-3,759	£-3,738	£-3,708	£-3,630	£-3,549	£-18,384
Profit After Tax	£-3,759	£-3,738	£-3,708	£-3,630	£-3,549	£-18,384
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£-3,757	£262	£3,432	£5,872	£3,070	£8,879
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-6%	0%	6%	10%	5%	15%

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