Flat CR8 2 beds 2 baths

Russell Hill, Purley, Surrey CR82Jb CR8

London, England · CR8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-11,371

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,596	£13,800	£14,007	£14,357	£14,716	£70,476
Total Expenses	£16,230	£16,300	£16,362	£16,439	£16,517	£81,847
Profit Before Tax	£-2,634	£-2,500	£-2,355	£-2,081	£-1,801	£-11,371
Profit After Tax	£-2,634	£-2,500	£-2,355	£-2,081	£-1,801	£-11,371
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£-2,630	£5,500	£11,925	£16,921	£11,438	£43,155
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	4%	9%	13%	9%	34%

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