Flat CR4 0 beds 1 bath

Wilkins Close, Mitcham CR4

London, England · CR4

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£-2,255

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£25,218

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,136	£8,258	£8,382	£8,591	£8,806	£42,174
Total Expenses	£8,766	£8,828	£8,882	£8,944	£9,008	£44,429
Profit Before Tax	£-630	£-570	£-500	£-353	£-202	£-2,255
Profit After Tax	£-630	£-570	£-500	£-353	£-202	£-2,255
Change In Property Value	£2	£3,700	£6,605	£8,789	£6,123	£25,218
Net Return	£-628	£3,130	£6,105	£8,436	£5,921	£22,963
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	6%	11%	15%	10%	41%

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