Flat
CR7
2 beds
1 bath
London Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-21,701
↘ -25%After 5 Years
Change In Property Value
£38,850
↗ 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 | £7,416 | £7,527 | £7,640 | £7,831 | £8,027 | £38,441 |
| Total Expenses | £11,911 | £11,973 | £12,025 | £12,086 | £12,148 | £60,143 |
| Profit Before Tax | £-4,495 | £-4,445 | £-4,385 | £-4,255 | £-4,121 | £-21,701 |
| Profit After Tax | £-4,495 | £-4,445 | £-4,385 | £-4,255 | £-4,121 | £-21,701 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £-4,493 | £1,255 | £5,790 | £9,285 | £5,311 | £17,148 |
| 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