Flat
CR7
1 bed
1 bath
Frant Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-29,480
↘ -39%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
-5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,504 | £6,602 | £6,767 | £6,936 | £7,144 | £33,952 |
| Total Expenses | £12,569 | £12,625 | £12,684 | £12,745 | £12,809 | £63,432 |
| Profit Before Tax | £-6,065 | £-6,023 | £-5,918 | £-5,809 | £-5,665 | £-29,480 |
| Profit After Tax | £-6,065 | £-6,023 | £-5,918 | £-5,809 | £-5,665 | £-29,480 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-6,063 | £-6,021 | £-918 | £3,116 | £6,212 | £-3,673 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -7% | -39% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change