Flat
CR7
1 bed
1 bath
Bensham Manor Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-25,707
↘ -42%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
-8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,196 | £5,274 | £5,406 | £5,541 | £5,707 | £27,124 |
| Total Expenses | £10,455 | £10,508 | £10,565 | £10,622 | £10,681 | £52,831 |
| Profit Before Tax | £-5,259 | £-5,234 | £-5,159 | £-5,081 | £-4,974 | £-25,707 |
| Profit After Tax | £-5,259 | £-5,234 | £-5,159 | £-5,081 | £-4,974 | £-25,707 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-5,257 | £-5,232 | £-1,159 | £2,059 | £4,527 | £-5,061 |
| Return From Rental Income (%) | -9% | -9% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -9% | -9% | -2% | 3% | 7% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change