Semi Detached CR7 3 beds 1 bath

Frant Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-20,423

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£11,700	£11,875	£12,054	£12,355	£12,664	£60,648
Total Expenses	£16,149	£16,179	£16,207	£16,247	£16,289	£81,071
Profit Before Tax	£-4,449	£-4,303	£-4,153	£-3,892	£-3,625	£-20,423
Profit After Tax	£-4,449	£-4,303	£-4,153	£-3,892	£-3,625	£-20,423
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£-4,444	£4,697	£11,912	£17,486	£11,268	£40,918
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	3%	8%	12%	8%	28%

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