Terraced CR4 1 bed 1 bath

Spring Grove, Mitcham CR4

London, England · CR4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£8,672

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£11,473	£11,505	£11,535	£11,580	£11,625	£57,717
Profit Before Tax	£1,728	£1,893	£2,064	£2,359	£2,662	£10,706
Profit After Tax	£1,399	£1,533	£1,672	£1,911	£2,156	£8,672
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£1,402	£7,534	£12,382	£16,163	£12,085	£49,566
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	53%

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