Terraced CR7 3 beds 1 bath

Lucerne Road, Thornton Heath, Surrey CR7

London, England · CR7

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-22,421

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£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

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