Flat CR7 3 beds 1 bath

Elliott Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-23,322

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 14%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,448	£8,575	£8,703	£8,921	£9,144	£43,791
Total Expenses	£13,302	£13,364	£13,418	£13,482	£13,547	£67,113
Profit Before Tax	£-4,854	£-4,790	£-4,715	£-4,561	£-4,403	£-23,322
Profit After Tax	£-4,854	£-4,790	£-4,715	£-4,561	£-4,403	£-23,322
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£-4,850	£1,710	£6,888	£10,879	£6,354	£20,980
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	2%	7%	11%	6%	21%

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