Flat CR4 3 beds 1 bath

London Road, Mitcham CR4

London, England · CR4

Initial Investment

First Year

£88,950First Year

Profit From Rental Income

After 5 Years

£1,841

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£39,122

↗ 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	£12,624	£12,813	£13,006	£13,331	£13,664	£65,438
Total Expenses	£12,497	£12,566	£12,626	£12,700	£12,776	£63,164
Profit Before Tax	£127	£248	£380	£631	£888	£2,273
Profit After Tax	£103	£201	£308	£511	£719	£1,841
Change In Property Value	£3	£5,740	£10,246	£13,635	£9,499	£39,122
Net Return	£106	£5,941	£10,554	£14,145	£10,218	£40,964
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	46%

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