Flat
CR7
3 beds
1 bath
Melfort Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-37,140
↘ -33%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
-1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,232 | £9,463 | £9,700 | £9,991 | £47,482 |
| Total Expenses | £16,796 | £16,855 | £16,922 | £16,989 | £17,061 | £84,623 |
| Profit Before Tax | £-7,700 | £-7,623 | £-7,458 | £-7,289 | £-7,070 | £-37,140 |
| Profit After Tax | £-7,700 | £-7,623 | £-7,458 | £-7,289 | £-7,070 | £-37,140 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-7,696 | £-7,620 | £-458 | £5,206 | £9,558 | £-1,010 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -6% | -33% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change