Flat
CR4
2 beds
1 bath
Tynemouth Road, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£97
↗ 0%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,718 | £10,879 | £11,151 | £11,430 | £54,739 |
| Total Expenses | £10,778 | £10,844 | £10,901 | £10,970 | £11,040 | £54,533 |
| Profit Before Tax | £-218 | £-125 | £-22 | £181 | £389 | £205 |
| Profit After Tax | £-218 | £-125 | £-22 | £147 | £315 | £97 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £-216 | £4,675 | £8,546 | £11,548 | £8,259 | £32,812 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change