Flat CR8 2 beds 1 bath

Reedham Drive, Purley CR8

London, England · CR8

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-21,630

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 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	£9,864	£10,012	£10,262	£10,519	£10,834	£51,491
Total Expenses	£14,492	£14,553	£14,621	£14,690	£14,765	£73,121
Profit Before Tax	£-4,628	£-4,541	£-4,359	£-4,172	£-3,930	£-21,630
Profit After Tax	£-4,628	£-4,541	£-4,359	£-4,172	£-3,930	£-21,630
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£-4,625	£-4,538	£1,441	£6,182	£9,847	£8,307
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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