Flat
CR8
1 bed
1 bath
Fairbairn Close, Purley CR8
London, England · CR8
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-10,829
↘ -22%After 5 Years
Change In Property Value
£21,810
↗ 14%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,436 | £5,518 | £5,600 | £5,740 | £5,884 | £28,178 |
| Total Expenses | £7,692 | £7,750 | £7,799 | £7,855 | £7,912 | £39,007 |
| Profit Before Tax | £-2,256 | £-2,232 | £-2,199 | £-2,115 | £-2,028 | £-10,829 |
| Profit After Tax | £-2,256 | £-2,232 | £-2,199 | £-2,115 | £-2,028 | £-10,829 |
| Change In Property Value | £2 | £3,200 | £5,712 | £7,601 | £5,295 | £21,810 |
| Net Return | £-2,254 | £968 | £3,513 | £5,487 | £3,267 | £10,981 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | 2% | 7% | 11% | 7% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change