Flat CR8 3 beds 2 baths

Russell Hill Road, Purley CR8

London, England · CR8

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-21,078

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£9,348	£9,488	£9,725	£9,969	£10,268	£48,798
Total Expenses	£13,845	£13,905	£13,972	£14,040	£14,113	£69,876
Profit Before Tax	£-4,497	£-4,417	£-4,247	£-4,072	£-3,845	£-21,078
Profit After Tax	£-4,497	£-4,417	£-4,247	£-4,072	£-3,845	£-21,078
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-4,495	£-4,414	£1,253	£5,746	£9,219	£7,310
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	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