Terraced
CR7
3 beds
1 bath
Earlswood Avenue, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-20,423
↘ -14%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change