Terraced CR7 3 beds 1 bath

Annsworthy Avenue, Thornton Heath CR7

London, England · CR7

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-36,912

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£19,524	£19,553	£19,593	£19,635	£19,683	£97,987
Profit Before Tax	£-7,824	£-7,677	£-7,421	£-7,158	£-6,832	£-36,912
Profit After Tax	£-7,824	£-7,677	£-7,421	£-7,158	£-6,832	£-36,912
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£-7,819	£-7,673	£1,579	£8,907	£14,547	£9,541
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	6%	10%	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