Flat
CR7
1 bed
1 bath
London Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-18,949
↘ -29%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,592 | £5,676 | £5,761 | £5,905 | £6,053 | £28,987 |
| Total Expenses | £9,477 | £9,535 | £9,585 | £9,641 | £9,698 | £47,936 |
| Profit Before Tax | £-3,885 | £-3,859 | £-3,824 | £-3,736 | £-3,646 | £-18,949 |
| Profit After Tax | £-3,885 | £-3,859 | £-3,824 | £-3,736 | £-3,646 | £-18,949 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £-3,883 | £441 | £3,852 | £6,478 | £3,470 | £10,358 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -6% | 1% | 6% | 10% | 5% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change