Flat
CR7
2 beds
1 bath
Grove Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-32,139
↘ -36%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
-3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,416 | £7,527 | £7,715 | £7,908 | £8,146 | £38,713 |
| Total Expenses | £14,049 | £14,106 | £14,168 | £14,231 | £14,297 | £70,851 |
| Profit Before Tax | £-6,633 | £-6,579 | £-6,452 | £-6,323 | £-6,152 | £-32,139 |
| Profit After Tax | £-6,633 | £-6,579 | £-6,452 | £-6,323 | £-6,152 | £-32,139 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-6,630 | £-6,576 | £-752 | £3,852 | £7,388 | £-2,719 |
| Return From Rental Income (%) | -8% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -8% | -7% | -1% | 4% | 8% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change