Flat
CR8
2 beds
2 baths
Purley Road, Purley CR8
London, England · CR8
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-23,397
↘ -22%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,388 | £11,559 | £11,848 | £12,144 | £12,508 | £59,447 |
| Total Expenses | £16,430 | £16,493 | £16,565 | £16,638 | £16,717 | £82,844 |
| Profit Before Tax | £-5,042 | £-4,934 | £-4,717 | £-4,494 | £-4,209 | £-23,397 |
| Profit After Tax | £-5,042 | £-4,934 | £-4,717 | £-4,494 | £-4,209 | £-23,397 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-5,039 | £-4,931 | £1,983 | £7,465 | £11,706 | £11,185 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change