Flat CR7 1 bed 1 bath

London Road, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-26,822

↘ -41%After 5 Years

Change In Property Value

After 5 Years

£22,194

↗ 10%After 5 Years

Return On Investment

-7%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,592	£5,676	£5,818	£5,963	£6,142	£29,191
Total Expenses	£11,089	£11,144	£11,201	£11,259	£11,320	£56,013
Profit Before Tax	£-5,497	£-5,468	£-5,383	£-5,296	£-5,178	£-26,822
Profit After Tax	£-5,497	£-5,468	£-5,383	£-5,296	£-5,178	£-26,822
Change In Property Value	£2	£2	£4,300	£7,676	£10,214	£22,194
Net Return	£-5,495	£-5,466	£-1,083	£2,380	£5,036	£-4,628
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-8%	-8%	-2%	4%	8%	-7%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change