Flat
CR7
1 bed
1 bath
Langdale Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-27,194
↘ -41%After 5 Years
Change In Property Value
£22,710
↗ 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 | £5,724 | £5,810 | £5,955 | £6,104 | £6,287 | £29,880 |
| Total Expenses | £11,301 | £11,355 | £11,413 | £11,472 | £11,533 | £57,074 |
| Profit Before Tax | £-5,577 | £-5,546 | £-5,458 | £-5,368 | £-5,246 | £-27,194 |
| Profit After Tax | £-5,577 | £-5,546 | £-5,458 | £-5,368 | £-5,246 | £-27,194 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-5,575 | £-5,543 | £-1,058 | £2,486 | £5,206 | £-4,483 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -8% | -8% | -2% | 4% | 8% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change