Flat
CR7
2 beds
1 bath
Brigstock Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£13,287
↗ 15%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
49%
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 | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £15,409 | £15,494 | £15,593 | £15,695 | £15,806 | £77,997 |
| Profit Before Tax | £2,675 | £2,861 | £3,221 | £3,590 | £4,057 | £16,403 |
| Profit After Tax | £2,166 | £2,318 | £2,609 | £2,908 | £3,286 | £13,287 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,169 | £2,321 | £8,209 | £12,904 | £16,588 | £42,191 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change