Flat
CR7
2 beds
2 baths
London Road, London CR7
London, England · CR7
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-19,571
↘ -28%After 5 Years
Change In Property Value
£31,352
↗ 14%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,976 | £6,066 | £6,157 | £6,311 | £6,468 | £30,977 |
| Total Expenses | £9,998 | £10,057 | £10,107 | £10,164 | £10,223 | £50,548 |
| Profit Before Tax | £-4,022 | £-3,991 | £-3,950 | £-3,854 | £-3,754 | £-19,571 |
| Profit After Tax | £-4,022 | £-3,991 | £-3,950 | £-3,854 | £-3,754 | £-19,571 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £-4,020 | £609 | £4,261 | £7,073 | £3,858 | £11,781 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -28% |
| Total Net Return (%) | -6% | 1% | 6% | 10% | 6% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change