Flat
CR7
0 beds
1 bath
St. Christopher's Gardens, Thornton Heath, Surrey CR7
London, England · CR7
View property listing
Initial Investment
£30,850First YearProfit From Rental Income
£-18,004
↘ -58%After 5 Years
Change In Property Value
£10,271
↗ 10%After 5 Years
Return On Investment
-25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,592 | £2,631 | £2,697 | £2,764 | £2,847 | £13,531 |
| Total Expenses | £6,207 | £6,257 | £6,306 | £6,357 | £6,408 | £31,535 |
| Profit Before Tax | £-3,615 | £-3,626 | £-3,610 | £-3,593 | £-3,561 | £-18,004 |
| Profit After Tax | £-3,615 | £-3,626 | £-3,610 | £-3,593 | £-3,561 | £-18,004 |
| Change In Property Value | £1 | £1 | £1,990 | £3,552 | £4,727 | £10,271 |
| Net Return | £-3,614 | £-3,625 | £-1,620 | £-41 | £1,166 | £-7,733 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -12% | -12% | -5% | 0% | 4% | -25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change