Flat
CR8
1 bed
1 bath
Brighton Road, Purley CR8
London, England · CR8
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-10,856
↘ -20%After 5 Years
Change In Property Value
£24,537
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,120 | £6,212 | £6,305 | £6,463 | £6,624 | £31,724 |
| Total Expenses | £8,404 | £8,463 | £8,513 | £8,571 | £8,629 | £42,579 |
| Profit Before Tax | £-2,284 | £-2,251 | £-2,208 | £-2,108 | £-2,005 | £-10,856 |
| Profit After Tax | £-2,284 | £-2,251 | £-2,208 | £-2,108 | £-2,005 | £-10,856 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £-2,282 | £1,349 | £4,218 | £6,443 | £3,952 | £13,681 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | 2% | 8% | 12% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change