Flat CR7 0 beds 0 baths

67 High Street, Thornton Heath, London CR7

London, England · CR7

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-28,260

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 14%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,054	£12,355	£12,664	£60,648
Total Expenses	£17,649	£17,716	£17,775	£17,847	£17,921	£88,908
Profit Before Tax	£-5,949	£-5,841	£-5,721	£-5,492	£-5,257	£-28,260
Profit After Tax	£-5,949	£-5,841	£-5,721	£-5,492	£-5,257	£-28,260
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£-5,944	£3,159	£10,344	£15,886	£9,637	£33,081
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-19%
Total Net Return (%)	-4%	2%	7%	11%	7%	23%

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