Flat
CR8
2 beds
2 baths
Russell Hill Road, Purley CR8
London, England · CR8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-25,918
↘ -20%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,596 | £13,800 | £14,145 | £14,499 | £14,934 | £70,973 |
| Total Expenses | £19,230 | £19,296 | £19,373 | £19,453 | £19,539 | £96,891 |
| Profit Before Tax | £-5,634 | £-5,496 | £-5,229 | £-4,954 | £-4,605 | £-25,918 |
| Profit After Tax | £-5,634 | £-5,496 | £-5,229 | £-4,954 | £-4,605 | £-25,918 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-5,630 | £-5,492 | £2,772 | £9,326 | £14,398 | £15,374 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change