Flat
CR0
3 beds
2 baths
Orchard Way, Braeburn House CR0
London, England · CR0
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-6,689
↘ -5%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £21,834 | £21,909 | £22,003 | £22,098 | £22,204 | £110,048 |
| Profit Before Tax | £-2,034 | £-1,812 | £-1,403 | £-984 | £-456 | £-6,689 |
| Profit After Tax | £-2,034 | £-1,812 | £-1,403 | £-984 | £-456 | £-6,689 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-2,029 | £-1,808 | £7,597 | £15,082 | £20,922 | £39,764 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change