Terraced CR7 2 beds 1 bath

Zion Place, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-29,308

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£15,296	£15,321	£15,355	£15,389	£15,429	£76,790
Profit Before Tax	£-6,200	£-6,089	£-5,892	£-5,690	£-5,438	£-29,308
Profit After Tax	£-6,200	£-6,089	£-5,892	£-5,690	£-5,438	£-29,308
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-6,196	£-6,085	£1,109	£6,806	£11,189	£6,822
Return From Rental Income (%)	-6%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-5%	1%	6%	10%	6%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change