Terraced
CR7
4 beds
2 baths
Kynaston Avenue, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-21,422
↘ -14%After 5 Years
Change In Property Value
£64,749
↗ 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 | £12,348 | £12,533 | £12,721 | £13,039 | £13,365 | £64,007 |
| Total Expenses | £17,018 | £17,049 | £17,078 | £17,120 | £17,164 | £85,429 |
| Profit Before Tax | £-4,670 | £-4,516 | £-4,357 | £-4,081 | £-3,798 | £-21,422 |
| Profit After Tax | £-4,670 | £-4,516 | £-4,357 | £-4,081 | £-3,798 | £-21,422 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £-4,665 | £4,984 | £12,601 | £18,485 | £11,923 | £43,327 |
| 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