Terraced
CR7
2 beds
1 bath
Zion Place, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-17,426
↘ -15%After 5 Years
Change In Property Value
£51,118
↗ 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 | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £13,541 | £13,568 | £13,593 | £13,629 | £13,665 | £67,998 |
| Profit Before Tax | £-3,785 | £-3,666 | £-3,543 | £-3,327 | £-3,106 | £-17,426 |
| Profit After Tax | £-3,785 | £-3,666 | £-3,543 | £-3,327 | £-3,106 | £-17,426 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £-3,781 | £3,834 | £9,845 | £14,488 | £9,305 | £33,691 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| 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