Flat
CR7
0 beds
0 baths
Fernham Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£-31,012
↘ -18%After 5 Years
Change In Property Value
£70,883
↗ 14%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,524 | £13,727 | £13,933 | £14,281 | £14,638 | £70,103 |
| Total Expenses | £20,083 | £20,154 | £20,215 | £20,292 | £20,370 | £101,115 |
| Profit Before Tax | £-6,559 | £-6,427 | £-6,283 | £-6,011 | £-5,732 | £-31,012 |
| Profit After Tax | £-6,559 | £-6,427 | £-6,283 | £-6,011 | £-5,732 | £-31,012 |
| Change In Property Value | £5 | £10,400 | £18,564 | £24,704 | £17,210 | £70,883 |
| Net Return | £-6,554 | £3,973 | £12,282 | £18,693 | £11,478 | £39,872 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -18% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change