Flat
CR7
2 beds
1 bath
Wychwood Avenue, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-21,513
↘ -25%After 5 Years
Change In Property Value
£38,168
↗ 14%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,284 | £7,393 | £7,504 | £7,692 | £7,884 | £37,757 |
| Total Expenses | £11,737 | £11,798 | £11,850 | £11,911 | £11,973 | £59,270 |
| Profit Before Tax | £-4,453 | £-4,405 | £-4,346 | £-4,219 | £-4,089 | £-21,513 |
| Profit After Tax | £-4,453 | £-4,405 | £-4,346 | £-4,219 | £-4,089 | £-21,513 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £-4,451 | £1,195 | £5,650 | £9,083 | £5,178 | £16,655 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | 1% | 7% | 11% | 6% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change