Flat CR4 1 bed 1 bath

Aventine Avenue, Mitcham CR4

London, England · CR4

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£857

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£35,442

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,436	£11,608	£11,782	£12,076	£12,378	£59,279
Total Expenses	£11,509	£11,576	£11,635	£11,706	£11,779	£58,205
Profit Before Tax	£-73	£31	£147	£370	£599	£1,075
Profit After Tax	£-73	£25	£119	£300	£485	£857
Change In Property Value	£3	£5,200	£9,282	£12,352	£8,605	£35,442
Net Return	£-71	£5,225	£9,401	£12,652	£9,091	£36,298
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	7%	12%	16%	11%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change