Detached CR8 4 beds 3 baths

Brancaster Lane, Purley CR8

London, England · CR8

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-4,644

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,600	£31,059	£31,525	£32,313	£33,121	£158,618
Total Expenses	£32,518	£32,576	£32,633	£32,722	£32,813	£163,262
Profit Before Tax	£-1,918	£-1,517	£-1,108	£-409	£307	£-4,644
Profit After Tax	£-1,918	£-1,517	£-1,108	£-409	£307	£-4,644
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£-1,909	£16,483	£31,022	£42,347	£30,094	£118,039
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

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