Flat
CR8
1 bed
1 bath
Calum Court, High Street, Purley CR8
London, England · CR8
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-11,059
↘ -13%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,180 | £9,318 | £9,457 | £9,694 | £9,936 | £47,585 |
| Total Expenses | £11,605 | £11,669 | £11,724 | £11,789 | £11,856 | £58,644 |
| Profit Before Tax | £-2,425 | £-2,351 | £-2,267 | £-2,096 | £-1,920 | £-11,059 |
| Profit After Tax | £-2,425 | £-2,351 | £-2,267 | £-2,096 | £-1,920 | £-11,059 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £-2,423 | £3,049 | £7,373 | £10,731 | £7,016 | £25,746 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change