Flat
CR8
1 bed
1 bath
Whytecliffe Road South, Purley, Surrey CR8
London, England · CR8
View property listing
Initial Investment
£42,700First YearProfit From Rental Income
£3,364
↗ 8%After 5 Years
Change In Property Value
£14,349
↗ 10%After 5 Years
Return On Investment
41%
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 | £8,976 | £9,111 | £9,338 | £9,572 | £9,859 | £46,856 |
| Total Expenses | £8,412 | £8,472 | £8,538 | £8,605 | £8,676 | £42,703 |
| Profit Before Tax | £564 | £639 | £801 | £967 | £1,183 | £4,153 |
| Profit After Tax | £456 | £517 | £649 | £783 | £958 | £3,364 |
| Change In Property Value | £1 | £1 | £2,780 | £4,962 | £6,604 | £14,349 |
| Net Return | £458 | £519 | £3,429 | £5,746 | £7,562 | £17,713 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change