Terraced
CR7
3 beds
1 bath
Boswell Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£-41,485
↘ -25%After 5 Years
Change In Property Value
£52,647
↗ 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 | £13,260 | £13,459 | £13,795 | £14,140 | £14,564 | £69,219 |
| Total Expenses | £22,060 | £22,092 | £22,136 | £22,181 | £22,235 | £110,704 |
| Profit Before Tax | £-8,800 | £-8,633 | £-8,341 | £-8,041 | £-7,670 | £-41,485 |
| Profit After Tax | £-8,800 | £-8,633 | £-8,341 | £-8,041 | £-7,670 | £-41,485 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £-8,795 | £-8,628 | £1,860 | £10,166 | £16,559 | £11,162 |
| 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