Flat CR7 2 beds 1 bath

Colliers Water Lane, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£-26,261

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£54,525

↗ 14%After 5 Years

Return On Investment

22%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£15,910	£15,976	£16,033	£16,101	£16,171	£80,192
Profit Before Tax	£-5,506	£-5,416	£-5,314	£-5,115	£-4,910	£-26,261
Profit After Tax	£-5,506	£-5,416	£-5,314	£-5,115	£-4,910	£-26,261
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,238	£54,525
Net Return	£-5,502	£2,584	£8,966	£13,888	£8,328	£28,263
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	2%	7%	11%	6%	22%

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