Flat
CR7
2 beds
1 bath
London Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-18,761
↘ -29%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,460 | £5,542 | £5,625 | £5,766 | £5,910 | £28,302 |
| Total Expenses | £9,303 | £9,361 | £9,410 | £9,466 | £9,523 | £47,063 |
| Profit Before Tax | £-3,843 | £-3,819 | £-3,785 | £-3,700 | £-3,613 | £-18,761 |
| Profit After Tax | £-3,843 | £-3,819 | £-3,785 | £-3,700 | £-3,613 | £-18,761 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £-3,841 | £381 | £3,712 | £6,276 | £3,337 | £9,865 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -6% | 1% | 6% | 10% | 5% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change