Flat
CR4
1 bed
1 bath
Mill Green Road, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£80,637First YearProfit From Rental Income
£982
↗ 1%After 5 Years
Change In Property Value
£35,885
↗ 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 | £11,580 | £11,754 | £11,930 | £12,228 | £12,534 | £60,026 |
| Total Expenses | £11,628 | £11,695 | £11,754 | £11,826 | £11,899 | £58,802 |
| Profit Before Tax | £-48 | £58 | £176 | £403 | £635 | £1,224 |
| Profit After Tax | £-48 | £47 | £143 | £326 | £514 | £982 |
| Change In Property Value | £3 | £5,265 | £9,398 | £12,506 | £8,713 | £35,885 |
| Net Return | £-45 | £5,312 | £9,541 | £12,832 | £9,227 | £36,867 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change