Flat
CR7
3 beds
1 bath
Brigstock Road, Thornton Heath CR7
London, England · CR7
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£11,112
↗ 18%After 5 Years
Change In Property Value
£20,646
↗ 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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £10,618 | £10,670 | £10,732 | £10,796 | £10,867 | £53,684 |
| Profit Before Tax | £2,294 | £2,436 | £2,701 | £2,973 | £3,315 | £13,719 |
| Profit After Tax | £1,858 | £1,973 | £2,188 | £2,408 | £2,685 | £11,112 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £1,860 | £1,975 | £6,188 | £9,548 | £12,187 | £31,758 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change