Terraced
CR7
3 beds
1 bath
Boswell Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£-22,798
↘ -14%After 5 Years
Change In Property Value
£69,520
↗ 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 | £13,260 | £13,459 | £13,661 | £14,002 | £14,352 | £68,734 |
| Total Expenses | £18,235 | £18,268 | £18,298 | £18,343 | £18,388 | £91,532 |
| Profit Before Tax | £-4,975 | £-4,809 | £-4,637 | £-4,340 | £-4,036 | £-22,798 |
| Profit After Tax | £-4,975 | £-4,809 | £-4,637 | £-4,340 | £-4,036 | £-22,798 |
| Change In Property Value | £5 | £10,200 | £18,207 | £24,229 | £16,879 | £69,520 |
| Net Return | £-4,970 | £5,391 | £13,570 | £19,888 | £12,843 | £46,723 |
| 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