Terraced
CR7
3 beds
1 bath
Warlingham Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-36,912
↘ -25%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £19,524 | £19,553 | £19,593 | £19,635 | £19,683 | £97,987 |
| Profit Before Tax | £-7,824 | £-7,677 | £-7,421 | £-7,158 | £-6,832 | £-36,912 |
| Profit After Tax | £-7,824 | £-7,677 | £-7,421 | £-7,158 | £-6,832 | £-36,912 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-7,819 | £-7,673 | £1,579 | £8,907 | £14,547 | £9,541 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change