Flat
CR7
2 beds
1 bath
Hythe Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-35,225
↘ -34%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,448 | £8,575 | £8,789 | £9,009 | £9,279 | £44,100 |
| Total Expenses | £15,739 | £15,798 | £15,862 | £15,928 | £15,998 | £79,325 |
| Profit Before Tax | £-7,291 | £-7,223 | £-7,073 | £-6,919 | £-6,719 | £-35,225 |
| Profit After Tax | £-7,291 | £-7,223 | £-7,073 | £-6,919 | £-6,719 | £-35,225 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-7,288 | £-7,220 | £-573 | £4,683 | £8,721 | £-1,676 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -7% | -7% | -1% | 5% | 9% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change