Flat CR7 0 beds 0 baths

London Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£135,832First Year

Profit From Rental Income

After 5 Years

£-27,113

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£57,381

↗ 14%After 5 Years

Return On Investment

22%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,944	£11,108	£11,275	£11,557	£11,846	£56,729
Total Expenses	£16,638	£16,705	£16,763	£16,833	£16,904	£83,843
Profit Before Tax	£-5,694	£-5,597	£-5,488	£-5,276	£-5,059	£-27,113
Profit After Tax	£-5,694	£-5,597	£-5,488	£-5,276	£-5,059	£-27,113
Change In Property Value	£4	£8,419	£15,028	£19,998	£13,932	£57,381
Net Return	£-5,690	£2,822	£9,540	£14,722	£8,873	£30,268
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	2%	7%	11%	7%	22%

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