Terraced
CR7
3 beds
1 bath
Boswell Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-34,997
↘ -25%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,052 | £11,218 | £11,498 | £11,786 | £12,139 | £57,693 |
| Total Expenses | £18,467 | £18,495 | £18,534 | £18,574 | £18,620 | £92,689 |
| Profit Before Tax | £-7,415 | £-7,277 | £-7,036 | £-6,788 | £-6,480 | £-34,997 |
| Profit After Tax | £-7,415 | £-7,277 | £-7,036 | £-6,788 | £-6,480 | £-34,997 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-7,411 | £-7,273 | £1,464 | £8,385 | £13,710 | £8,876 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change