Flat
CR7
2 beds
1 bath
Grange Park Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-30,280
↘ -38%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
-4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,756 | £6,857 | £7,029 | £7,204 | £7,421 | £35,267 |
| Total Expenses | £12,991 | £13,047 | £13,107 | £13,169 | £13,233 | £65,547 |
| Profit Before Tax | £-6,235 | £-6,190 | £-6,079 | £-5,964 | £-5,812 | £-30,280 |
| Profit After Tax | £-6,235 | £-6,190 | £-6,079 | £-5,964 | £-5,812 | £-30,280 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £-6,233 | £-6,187 | £-878 | £3,318 | £6,540 | £-3,441 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -7% | -38% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change