Flat CR8 1 bed 1 bath

Brighton Road, Purley CR8

London, England · CR8

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-17,398

↘ -32%After 5 Years

Change In Property Value

After 5 Years

£18,581

↗ 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	£6,120	£6,212	£6,367	£6,526	£6,722	£31,947
Total Expenses	£9,754	£9,809	£9,867	£9,927	£9,989	£49,345
Profit Before Tax	£-3,634	£-3,597	£-3,500	£-3,401	£-3,267	£-17,398
Profit After Tax	£-3,634	£-3,597	£-3,500	£-3,401	£-3,267	£-17,398
Change In Property Value	£2	£2	£3,600	£6,426	£8,551	£18,581
Net Return	£-3,632	£-3,595	£100	£3,025	£5,284	£1,183
Return From Rental Income (%)	-7%	-7%	-6%	-6%	-6%	-32%
Total Net Return (%)	-7%	-7%	0%	6%	10%	2%

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