Flat
CR8
2 beds
1 bath
Purley Park Road, Purley CR8
London, England · CR8
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-21,427
↘ -24%After 5 Years
Change In Property Value
£29,420
↗ 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 | £9,696 | £9,841 | £10,087 | £10,340 | £10,650 | £50,614 |
| Total Expenses | £14,277 | £14,338 | £14,405 | £14,474 | £14,548 | £72,042 |
| Profit Before Tax | £-4,581 | £-4,496 | £-4,318 | £-4,135 | £-3,898 | £-21,427 |
| Profit After Tax | £-4,581 | £-4,496 | £-4,318 | £-4,135 | £-3,898 | £-21,427 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-4,578 | £-4,493 | £1,383 | £6,040 | £9,642 | £7,993 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| 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