Flat CR7 0 beds 0 baths

Fernham Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£-50,061

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£53,679

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£23,983	£24,050	£24,127	£24,206	£24,292	£120,658
Profit Before Tax	£-10,459	£-10,323	£-10,057	£-9,784	£-9,437	£-50,061
Profit After Tax	£-10,459	£-10,323	£-10,057	£-9,784	£-9,437	£-50,061
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£-10,454	£-10,318	£343	£8,780	£15,266	£3,618
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-6%	-6%	0%	5%	9%	2%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change