Flat
CR8
1 bed
1 bath
Fairbairn Close, Purley CR8
London, England · CR8
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-16,644
↘ -34%After 5 Years
Change In Property Value
£16,517
↗ 10%After 5 Years
Return On Investment
0%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,436 | £5,518 | £5,655 | £5,797 | £5,971 | £28,377 |
| Total Expenses | £8,892 | £8,946 | £9,003 | £9,061 | £9,121 | £45,021 |
| Profit Before Tax | £-3,456 | £-3,428 | £-3,347 | £-3,264 | £-3,150 | £-16,644 |
| Profit After Tax | £-3,456 | £-3,428 | £-3,347 | £-3,264 | £-3,150 | £-16,644 |
| Change In Property Value | £2 | £2 | £3,200 | £5,712 | £7,601 | £16,517 |
| Net Return | £-3,454 | £-3,427 | £-147 | £2,448 | £4,451 | £-128 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -6% | -34% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change