Flat
CR8
2 beds
1 bath
Dale Road, Purley CR8
London, England · CR8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£23,891
↗ 22%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
54%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £17,531 | £17,597 | £17,684 | £17,773 | £17,875 | £88,459 |
| Profit Before Tax | £5,065 | £5,338 | £5,825 | £6,323 | £6,944 | £29,496 |
| Profit After Tax | £4,103 | £4,324 | £4,718 | £5,122 | £5,625 | £23,891 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £4,106 | £4,328 | £11,718 | £17,617 | £22,252 | £60,021 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change