Flat
CR7
1 bed
1 bath
Willow Court 56 Bensham Manor Road, Thornton Heath, Surrey CR7
London, England · CR7
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£-24,897
↘ -43%After 5 Years
Change In Property Value
£19,608
↗ 10%After 5 Years
Return On Investment
-9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,944 | £5,018 | £5,144 | £5,272 | £5,430 | £25,808 |
| Total Expenses | £10,031 | £10,084 | £10,140 | £10,196 | £10,255 | £50,705 |
| Profit Before Tax | £-5,087 | £-5,066 | £-4,996 | £-4,924 | £-4,824 | £-24,897 |
| Profit After Tax | £-5,087 | £-5,066 | £-4,996 | £-4,924 | £-4,824 | £-24,897 |
| Change In Property Value | £2 | £2 | £3,799 | £6,781 | £9,024 | £19,608 |
| Net Return | £-5,085 | £-5,064 | £-1,197 | £1,857 | £4,200 | £-5,289 |
| Return From Rental Income (%) | -9% | -9% | -9% | -8% | -8% | -43% |
| Total Net Return (%) | -9% | -9% | -2% | 3% | 7% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change