Terraced
CR7
3 beds
2 baths
Malvern Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£-45,315
↘ -25%After 5 Years
Change In Property Value
£57,808
↗ 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 | £14,556 | £14,774 | £15,144 | £15,522 | £15,988 | £75,984 |
| Total Expenses | £24,174 | £24,207 | £24,255 | £24,303 | £24,361 | £121,299 |
| Profit Before Tax | £-9,618 | £-9,433 | £-9,111 | £-8,781 | £-8,373 | £-45,315 |
| Profit After Tax | £-9,618 | £-9,433 | £-9,111 | £-8,781 | £-8,373 | £-45,315 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £-9,612 | £-9,427 | £2,089 | £11,211 | £18,231 | £12,493 |
| 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