Flat
CR7
2 beds
1 bath
Parchmore Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-31,395
↘ -37%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
-4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,152 | £7,259 | £7,441 | £7,627 | £7,856 | £37,334 |
| Total Expenses | £13,626 | £13,683 | £13,744 | £13,806 | £13,872 | £68,730 |
| Profit Before Tax | £-6,474 | £-6,423 | £-6,303 | £-6,179 | £-6,016 | £-31,395 |
| Profit After Tax | £-6,474 | £-6,423 | £-6,303 | £-6,179 | £-6,016 | £-31,395 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-6,471 | £-6,421 | £-803 | £3,638 | £7,048 | £-3,008 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change