Flat
CR2
2 beds
1 bath
Fairhaven Court, Warham Road, Surrey CR2
London, England · CR2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-8,589
↘ -13%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
21%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,684 | £9,829 | £10,075 | £10,327 | £10,637 | £50,552 |
| Total Expenses | £11,697 | £11,757 | £11,825 | £11,894 | £11,968 | £59,141 |
| Profit Before Tax | £-2,013 | £-1,928 | £-1,750 | £-1,567 | £-1,331 | £-8,589 |
| Profit After Tax | £-2,013 | £-1,928 | £-1,750 | £-1,567 | £-1,331 | £-8,589 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-2,011 | £-1,926 | £2,650 | £6,287 | £9,121 | £14,121 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change