Flat
CR7
2 beds
1 bath
Colliers Water Lane, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£-40,913
↘ -32%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
0%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,404 | £10,560 | £10,824 | £11,095 | £11,428 | £54,310 |
| Total Expenses | £18,910 | £18,972 | £19,041 | £19,112 | £19,188 | £95,223 |
| Profit Before Tax | £-8,506 | £-8,412 | £-8,217 | £-8,017 | £-7,761 | £-40,913 |
| Profit After Tax | £-8,506 | £-8,412 | £-8,217 | £-8,017 | £-7,761 | £-40,913 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-8,502 | £-8,408 | £-217 | £6,263 | £11,242 | £378 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change