Flat
CR7
0 beds
1 bath
London Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-22,992
↘ -46%After 5 Years
Change In Property Value
£17,033
↗ 10%After 5 Years
Return On Investment
-12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,296 | £4,360 | £4,469 | £4,581 | £4,719 | £22,426 |
| Total Expenses | £8,976 | £9,028 | £9,082 | £9,137 | £9,194 | £45,418 |
| Profit Before Tax | £-4,680 | £-4,668 | £-4,613 | £-4,556 | £-4,475 | £-22,992 |
| Profit After Tax | £-4,680 | £-4,668 | £-4,613 | £-4,556 | £-4,475 | £-22,992 |
| Change In Property Value | £2 | £2 | £3,300 | £5,891 | £7,839 | £17,033 |
| Net Return | £-4,678 | £-4,666 | £-1,313 | £1,334 | £3,364 | £-5,959 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -9% | -9% | -3% | 3% | 7% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change