Flat
CR8
2 beds
2 baths
Woodcote Valley Road, Coulsdon, 3 CR8
London, England · CR8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-22,992
↘ -22%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,052 | £11,218 | £11,498 | £11,786 | £12,139 | £57,693 |
| Total Expenses | £16,000 | £16,062 | £16,133 | £16,206 | £16,284 | £80,684 |
| Profit Before Tax | £-4,948 | £-4,844 | £-4,635 | £-4,420 | £-4,145 | £-22,992 |
| Profit After Tax | £-4,948 | £-4,844 | £-4,635 | £-4,420 | £-4,145 | £-22,992 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-4,944 | £-4,841 | £1,865 | £7,183 | £11,295 | £10,558 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change