Flat
CR7
3 beds
1 bath
Langdale Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-31,767
↘ -37%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
-3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,284 | £7,393 | £7,578 | £7,768 | £8,001 | £38,023 |
| Total Expenses | £13,837 | £13,894 | £13,956 | £14,019 | £14,085 | £69,791 |
| Profit Before Tax | £-6,553 | £-6,501 | £-6,378 | £-6,251 | £-6,084 | £-31,767 |
| Profit After Tax | £-6,553 | £-6,501 | £-6,378 | £-6,251 | £-6,084 | £-31,767 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-6,551 | £-6,498 | £-778 | £3,745 | £7,218 | £-2,863 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change