Terraced CR7 3 beds 1 bath

Bensham Lane, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-18,425

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 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	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£14,410	£14,439	£14,465	£14,502	£14,540	£72,355
Profit Before Tax	£-4,006	£-3,878	£-3,746	£-3,515	£-3,279	£-18,425
Profit After Tax	£-4,006	£-3,878	£-3,746	£-3,515	£-3,279	£-18,425
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£-4,002	£4,122	£10,534	£15,487	£9,960	£36,100
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-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