Flat CR8 2 beds 1 bath

Purley Park Road, Purley CR8

London, England · CR8

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£-11,065

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£38,850

↗ 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	£9,696	£9,841	£9,989	£10,239	£10,495	£50,260
Total Expenses	£12,139	£12,204	£12,260	£12,327	£12,395	£61,325
Profit Before Tax	£-2,443	£-2,363	£-2,271	£-2,088	£-1,900	£-11,065
Profit After Tax	£-2,443	£-2,363	£-2,271	£-2,088	£-1,900	£-11,065
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£-2,441	£3,337	£7,904	£11,452	£7,532	£27,785
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	4%	9%	13%	9%	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