Flat
CR8
2 beds
1 bath
Brighton Road, Purley CR8
London, England · CR8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-21,281
↘ -25%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,516 | £9,659 | £9,900 | £10,148 | £10,452 | £49,675 |
| Total Expenses | £14,061 | £14,121 | £14,188 | £14,257 | £14,330 | £70,956 |
| Profit Before Tax | £-4,545 | £-4,462 | £-4,288 | £-4,109 | £-3,878 | £-21,281 |
| Profit After Tax | £-4,545 | £-4,462 | £-4,288 | £-4,109 | £-3,878 | £-21,281 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-4,542 | £-4,459 | £1,312 | £5,887 | £9,425 | £7,623 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -25% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change