Flat
CR7
3 beds
1 bath
Melfort Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£-23,888
↘ -22%After 5 Years
Change In Property Value
£46,347
↗ 14%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,844 | £8,977 | £9,111 | £9,339 | £9,573 | £45,844 |
| Total Expenses | £13,824 | £13,887 | £13,942 | £14,006 | £14,072 | £69,731 |
| Profit Before Tax | £-4,980 | £-4,911 | £-4,830 | £-4,667 | £-4,500 | £-23,888 |
| Profit After Tax | £-4,980 | £-4,911 | £-4,830 | £-4,667 | £-4,500 | £-23,888 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £-4,977 | £1,890 | £7,308 | £11,485 | £6,753 | £22,459 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | 2% | 7% | 11% | 6% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change