Flat
CR7
1 bed
1 bath
Brigstock Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-16,386
↘ -36%After 5 Years
Change In Property Value
£20,447
↗ 14%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,900 | £3,958 | £4,018 | £4,118 | £4,221 | £20,216 |
| Total Expenses | £7,216 | £7,272 | £7,319 | £7,371 | £7,424 | £36,602 |
| Profit Before Tax | £-3,316 | £-3,314 | £-3,301 | £-3,253 | £-3,203 | £-16,386 |
| Profit After Tax | £-3,316 | £-3,314 | £-3,301 | £-3,253 | £-3,203 | £-16,386 |
| Change In Property Value | £2 | £3,000 | £5,355 | £7,126 | £4,964 | £20,447 |
| Net Return | £-3,315 | £-314 | £2,054 | £3,873 | £1,762 | £4,061 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -7% | -1% | 4% | 8% | 4% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change