Terraced
CR4
3 beds
1 bath
New Barns Avenue, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£14,770
↗ 10%After 5 Years
Change In Property Value
£64,068
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,676 | £20,986 | £21,301 | £21,833 | £22,379 | £107,176 |
| Total Expenses | £17,690 | £17,733 | £17,775 | £17,839 | £17,904 | £88,941 |
| Profit Before Tax | £2,986 | £3,253 | £3,526 | £3,995 | £4,475 | £18,235 |
| Profit After Tax | £2,419 | £2,635 | £2,856 | £3,236 | £3,625 | £14,770 |
| Change In Property Value | £5 | £9,400 | £16,779 | £22,328 | £15,555 | £64,068 |
| Net Return | £2,423 | £12,035 | £19,635 | £25,564 | £19,180 | £78,838 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change