Flat CR7 1 bed 1 bath

Kensington Avenue, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-20,325

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 14%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,602	£6,701	£6,868	£7,040	£33,714
Total Expenses	£10,694	£10,754	£10,805	£10,863	£10,923	£54,039
Profit Before Tax	£-4,190	£-4,152	£-4,104	£-3,995	£-3,883	£-20,325
Profit After Tax	£-4,190	£-4,152	£-4,104	£-3,995	£-3,883	£-20,325
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£-4,188	£848	£4,821	£7,881	£4,391	£13,753
Return From Rental Income (%)	-6%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	1%	6%	10%	6%	18%

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