Flat CR8 2 beds 1 bath

Godstone Road, Kenley, Surrey CR8

London, England · CR8

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£-20,876

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 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	£9,180	£9,318	£9,551	£9,789	£10,083	£47,921
Total Expenses	£13,630	£13,690	£13,756	£13,824	£13,896	£68,797
Profit Before Tax	£-4,450	£-4,372	£-4,206	£-4,035	£-3,813	£-20,876
Profit After Tax	£-4,450	£-4,372	£-4,206	£-4,035	£-3,813	£-20,876
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£-4,448	£-4,370	£1,194	£5,605	£9,014	£6,996
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	7%	11%	8%

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