Flat
CR8
2 beds
1 bath
Godstone Road, Kenley CR8
London, England · CR8
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-10,965
↘ -16%After 5 Years
Change In Property Value
£29,989
↗ 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 | £7,476 | £7,588 | £7,702 | £7,895 | £8,092 | £38,752 |
| Total Expenses | £9,826 | £9,887 | £9,940 | £10,001 | £10,063 | £49,717 |
| Profit Before Tax | £-2,350 | £-2,299 | £-2,238 | £-2,106 | £-1,971 | £-10,965 |
| Profit After Tax | £-2,350 | £-2,299 | £-2,238 | £-2,106 | £-1,971 | £-10,965 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £-2,348 | £2,101 | £5,616 | £8,345 | £5,310 | £19,025 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | 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