Flat
CR8
1 bed
1 bath
Whytecliffe Road South, Purley, Surrey CR8
London, England · CR8
View property listing
Initial Investment
£42,700First YearProfit From Rental Income
£-10,754
↘ -25%After 5 Years
Change In Property Value
£18,948
↗ 14%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,728 | £4,799 | £4,871 | £4,993 | £5,117 | £24,508 |
| Total Expenses | £6,945 | £7,002 | £7,050 | £7,104 | £7,160 | £35,262 |
| Profit Before Tax | £-2,217 | £-2,203 | £-2,180 | £-2,112 | £-2,042 | £-10,754 |
| Profit After Tax | £-2,217 | £-2,203 | £-2,180 | £-2,112 | £-2,042 | £-10,754 |
| Change In Property Value | £1 | £2,780 | £4,962 | £6,603 | £4,600 | £18,948 |
| Net Return | £-2,216 | £577 | £2,783 | £4,492 | £2,558 | £8,194 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | 1% | 7% | 11% | 6% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change