Terraced
CR7
3 beds
2 baths
Galpins Road CR7
London, England · CR7
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-22,421
↘ -14%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,996 | £13,191 | £13,389 | £13,724 | £14,067 | £67,366 |
| Total Expenses | £17,887 | £17,919 | £17,949 | £17,993 | £18,038 | £89,786 |
| Profit Before Tax | £-4,891 | £-4,728 | £-4,560 | £-4,270 | £-3,971 | £-22,421 |
| Profit After Tax | £-4,891 | £-4,728 | £-4,560 | £-4,270 | £-3,971 | £-22,421 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £-4,886 | £5,272 | £13,290 | £19,484 | £12,577 | £45,736 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change