Flat
CR7
2 beds
1 bath
Broughton Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-33,310
↘ -36%After 5 Years
Change In Property Value
£30,969
↗ 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 | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £14,683 | £14,740 | £14,803 | £14,867 | £14,935 | £74,027 |
| Profit Before Tax | £-6,883 | £-6,823 | £-6,688 | £-6,549 | £-6,367 | £-33,310 |
| Profit After Tax | £-6,883 | £-6,823 | £-6,688 | £-6,549 | £-6,367 | £-33,310 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-6,880 | £-6,820 | £-688 | £4,161 | £7,885 | £-2,342 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -7% | -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