Flat CR7 0 beds 1 bath

St. Christopher's Gardens, Thornton Heath, Surrey CR7

London, England · CR7

Initial Investment

First Year

£30,850First Year

Profit From Rental Income

After 5 Years

£-77

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£10,271

↗ 10%After 5 Years

Return On Investment

33%

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	£6,420	£6,516	£6,679	£6,846	£7,052	£33,513
Total Expenses	£6,590	£6,645	£6,705	£6,765	£6,828	£33,533
Profit Before Tax	£-170	£-129	£-25	£81	£223	£-20
Profit After Tax	£-170	£-129	£-25	£66	£181	£-77
Change In Property Value	£1	£1	£1,990	£3,552	£4,727	£10,271
Net Return	£-169	£-128	£1,965	£3,618	£4,908	£10,194
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	-1%	0%	6%	12%	16%	33%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change