Flat CR7 1 bed 1 bath

Mersham Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-19,327

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£30,671

↗ 14%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,856	£5,944	£6,033	£6,184	£6,338	£30,355
Total Expenses	£9,825	£9,884	£9,934	£9,991	£10,049	£49,682
Profit Before Tax	£-3,969	£-3,940	£-3,901	£-3,807	£-3,710	£-19,327
Profit After Tax	£-3,969	£-3,940	£-3,901	£-3,807	£-3,710	£-19,327
Change In Property Value	£2	£4,500	£8,033	£10,689	£7,447	£30,671
Net Return	£-3,967	£560	£4,132	£6,882	£3,736	£11,344
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-28%
Total Net Return (%)	-6%	1%	6%	10%	5%	17%

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