Flat
CR8
1 bed
1 bath
Whytecliffe Road South, Purley, Surrey CR8
London, England · CR8
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-18,557
↘ -29%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,140 | £7,247 | £7,428 | £7,614 | £7,842 | £37,272 |
| Total Expenses | £11,046 | £11,102 | £11,164 | £11,226 | £11,291 | £55,829 |
| Profit Before Tax | £-3,906 | £-3,855 | £-3,735 | £-3,612 | £-3,449 | £-18,557 |
| Profit After Tax | £-3,906 | £-3,855 | £-3,735 | £-3,612 | £-3,449 | £-18,557 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £-3,904 | £-3,853 | £465 | £3,885 | £6,527 | £3,121 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change