Flat CR8 2 beds 1 bath

Purley Hill, Purley CR8

London, England · CR8

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-25,715

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,428	£13,629	£13,970	£14,319	£14,749	£70,096
Total Expenses	£19,014	£19,081	£19,158	£19,236	£19,322	£95,811
Profit Before Tax	£-5,586	£-5,451	£-5,187	£-4,917	£-4,573	£-25,715
Profit After Tax	£-5,586	£-5,451	£-5,187	£-4,917	£-4,573	£-25,715
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-5,582	£-5,447	£2,713	£9,185	£14,192	£15,060
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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