Terraced
CR7
3 beds
2 baths
Malvern Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£-24,795
↘ -13%After 5 Years
Change In Property Value
£76,336
↗ 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 | £14,556 | £14,774 | £14,996 | £15,371 | £15,755 | £75,452 |
| Total Expenses | £19,974 | £20,008 | £20,040 | £20,088 | £20,137 | £100,248 |
| Profit Before Tax | £-5,418 | £-5,234 | £-5,044 | £-4,717 | £-4,382 | £-24,795 |
| Profit After Tax | £-5,418 | £-5,234 | £-5,044 | £-4,717 | £-4,382 | £-24,795 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £-5,412 | £5,967 | £14,948 | £21,886 | £14,152 | £51,541 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -13% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change