Flat
CR8
1 bed
1 bath
Whytecliffe Road South, Purley, Surrey CR8
London, England · CR8
View property listing
Initial Investment
£42,700First YearProfit From Rental Income
£-15,805
↘ -37%After 5 Years
Change In Property Value
£14,349
↗ 10%After 5 Years
Return On Investment
-3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,728 | £4,799 | £4,919 | £5,042 | £5,193 | £24,681 |
| Total Expenses | £7,988 | £8,041 | £8,096 | £8,152 | £8,210 | £40,485 |
| Profit Before Tax | £-3,260 | £-3,242 | £-3,177 | £-3,110 | £-3,016 | £-15,805 |
| Profit After Tax | £-3,260 | £-3,242 | £-3,177 | £-3,110 | £-3,016 | £-15,805 |
| Change In Property Value | £1 | £1 | £2,780 | £4,962 | £6,604 | £14,349 |
| Net Return | £-3,258 | £-3,240 | £-397 | £1,852 | £3,587 | £-1,456 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change