Terraced CR7 3 beds 2 baths

Whitehorse Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-19,424

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 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	£11,052	£11,218	£11,386	£11,671	£11,962	£57,289
Total Expenses	£15,280	£15,309	£15,336	£15,375	£15,414	£76,713
Profit Before Tax	£-4,228	£-4,091	£-3,950	£-3,704	£-3,452	£-19,424
Profit After Tax	£-4,228	£-4,091	£-3,950	£-3,704	£-3,452	£-19,424
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£-4,223	£4,409	£11,223	£16,487	£10,614	£38,509
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-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