Terraced CR7 3 beds 2 baths

Galpins Road CR7

London, England · CR7

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-40,742

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£21,637	£21,668	£21,712	£21,757	£21,809	£108,582
Profit Before Tax	£-8,641	£-8,477	£-8,191	£-7,898	£-7,534	£-40,742
Profit After Tax	£-8,641	£-8,477	£-8,191	£-7,898	£-7,534	£-40,742
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-8,636	£-8,472	£1,809	£9,953	£16,219	£10,873
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