Flat
CR4
1 bed
1 bath
Carshalton Road, Mitcham, Surrey CR4
London, England · CR4
View property listing
Initial Investment
£42,700First YearProfit From Rental Income
£-4,260
↘ -10%After 5 Years
Change In Property Value
£18,948
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,120 | £6,212 | £6,305 | £6,463 | £6,624 | £31,724 |
| Total Expenses | £7,084 | £7,144 | £7,194 | £7,251 | £7,310 | £35,983 |
| Profit Before Tax | £-964 | £-932 | £-889 | £-789 | £-686 | £-4,260 |
| Profit After Tax | £-964 | £-932 | £-889 | £-789 | £-686 | £-4,260 |
| Change In Property Value | £1 | £2,780 | £4,962 | £6,603 | £4,600 | £18,948 |
| Net Return | £-963 | £1,848 | £4,074 | £5,815 | £3,914 | £14,688 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 10% | 14% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change