Terraced
CR7
3 beds
2 baths
Malvern Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£39,054
↗ 21%After 5 Years
Change In Property Value
£57,808
↗ 10%After 5 Years
Return On Investment
52%
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 | £34,464 | £34,981 | £35,855 | £36,752 | £37,854 | £179,907 |
| Total Expenses | £26,164 | £26,228 | £26,326 | £26,426 | £26,547 | £131,691 |
| Profit Before Tax | £8,300 | £8,753 | £9,530 | £10,325 | £11,307 | £48,215 |
| Profit After Tax | £6,723 | £7,090 | £7,719 | £8,364 | £9,159 | £39,054 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £6,728 | £7,096 | £18,919 | £28,356 | £35,763 | £96,862 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change