Flat
CR4
2 beds
2 baths
Parchment Close, Mitcham Junction CR4
London, England · CR4
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£4,101
↗ 4%After 5 Years
Change In Property Value
£47,574
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,360 | £15,590 | £15,824 | £16,220 | £16,625 | £79,620 |
| Total Expenses | £14,765 | £14,838 | £14,903 | £14,984 | £15,067 | £74,557 |
| Profit Before Tax | £595 | £752 | £922 | £1,236 | £1,558 | £5,063 |
| Profit After Tax | £482 | £609 | £747 | £1,001 | £1,262 | £4,101 |
| Change In Property Value | £3 | £6,980 | £12,459 | £16,580 | £11,551 | £47,574 |
| Net Return | £485 | £7,589 | £13,206 | £17,581 | £12,813 | £51,675 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change