Flat
CR7
2 beds
1 bath
Beulah Crescent, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-20,325
↘ -27%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,504 | £6,602 | £6,701 | £6,868 | £7,040 | £33,714 |
| Total Expenses | £10,694 | £10,754 | £10,805 | £10,863 | £10,923 | £54,039 |
| Profit Before Tax | £-4,190 | £-4,152 | £-4,104 | £-3,995 | £-3,883 | £-20,325 |
| Profit After Tax | £-4,190 | £-4,152 | £-4,104 | £-3,995 | £-3,883 | £-20,325 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £-4,188 | £848 | £4,821 | £7,881 | £4,391 | £13,753 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | 1% | 6% | 10% | 6% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change