Flat CR7 0 beds 0 baths

Green Lane, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-17,385

↘ -32%After 5 Years

Change In Property Value

After 5 Years

£23,855

↗ 14%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,548	£4,616	£4,685	£4,803	£4,923	£23,575
Total Expenses	£8,085	£8,142	£8,190	£8,244	£8,298	£40,960
Profit Before Tax	£-3,537	£-3,526	£-3,505	£-3,441	£-3,376	£-17,385
Profit After Tax	£-3,537	£-3,526	£-3,505	£-3,441	£-3,376	£-17,385
Change In Property Value	£2	£3,500	£6,248	£8,314	£5,792	£23,855
Net Return	£-3,536	£-26	£2,743	£4,873	£2,416	£6,470
Return From Rental Income (%)	-7%	-7%	-7%	-6%	-6%	-32%
Total Net Return (%)	-7%	0%	5%	9%	5%	12%

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