Flat
CR7
0 beds
1 bath
St. Christopher's Gardens, Thornton Heath, Surrey CR7
London, England · CR7
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-21,877
↘ -48%After 5 Years
Change In Property Value
£15,484
↗ 10%After 5 Years
Return On Investment
-14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,900 | £3,958 | £4,057 | £4,159 | £4,284 | £20,359 |
| Total Expenses | £8,341 | £8,393 | £8,446 | £8,500 | £8,555 | £42,235 |
| Profit Before Tax | £-4,441 | £-4,435 | £-4,388 | £-4,341 | £-4,271 | £-21,877 |
| Profit After Tax | £-4,441 | £-4,435 | £-4,388 | £-4,341 | £-4,271 | £-21,877 |
| Change In Property Value | £2 | £2 | £3,000 | £5,355 | £7,126 | £15,484 |
| Net Return | £-4,440 | £-4,433 | £-1,388 | £1,014 | £2,855 | £-6,393 |
| Return From Rental Income (%) | -10% | -10% | -10% | -9% | -9% | -48% |
| Total Net Return (%) | -10% | -10% | -3% | 2% | 6% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change