Flat CR8 2 beds 1 bath

Godstone Road, Kenley, Surrey CR8

London, England · CR8

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-11,100

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£9,516	£9,659	£9,804	£10,049	£10,300	£49,327
Total Expenses	£11,961	£12,025	£12,080	£12,147	£12,214	£60,427
Profit Before Tax	£-2,445	£-2,366	£-2,277	£-2,098	£-1,915	£-11,100
Profit After Tax	£-2,445	£-2,366	£-2,277	£-2,098	£-1,915	£-11,100
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£-2,442	£3,234	£7,719	£11,204	£7,352	£27,068
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	4%	9%	13%	8%	31%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change