Terraced
CR7
3 beds
1 bath
Woodville Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£-39,942
↘ -25%After 5 Years
Change In Property Value
£50,582
↗ 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 | £12,744 | £12,935 | £13,259 | £13,590 | £13,998 | £66,525 |
| Total Expenses | £21,215 | £21,246 | £21,289 | £21,333 | £21,384 | £106,467 |
| Profit Before Tax | £-8,471 | £-8,311 | £-8,030 | £-7,743 | £-7,387 | £-39,942 |
| Profit After Tax | £-8,471 | £-8,311 | £-8,030 | £-7,743 | £-7,387 | £-39,942 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £-8,466 | £-8,306 | £1,770 | £9,750 | £15,892 | £10,640 |
| 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