Terraced
CR7
5 beds
3 baths
Galpins Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-30,299
↘ -13%After 5 Years
Change In Property Value
£95,420
↗ 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 | £18,204 | £18,477 | £18,754 | £19,223 | £19,704 | £94,362 |
| Total Expenses | £24,843 | £24,883 | £24,921 | £24,978 | £25,037 | £124,661 |
| Profit Before Tax | £-6,639 | £-6,406 | £-6,166 | £-5,755 | £-5,333 | £-30,299 |
| Profit After Tax | £-6,639 | £-6,406 | £-6,166 | £-5,755 | £-5,333 | £-30,299 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £-6,632 | £7,594 | £18,824 | £27,500 | £17,834 | £65,121 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| 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