Flat
CR4
0 beds
0 baths
Wide Way, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-7,120
↘ -30%After 5 Years
Change In Property Value
£10,224
↗ 14%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,300 | £3,350 | £3,400 | £3,485 | £3,572 | £17,106 |
| Total Expenses | £4,743 | £4,798 | £4,844 | £4,894 | £4,946 | £24,226 |
| Profit Before Tax | £-1,443 | £-1,449 | £-1,444 | £-1,410 | £-1,374 | £-7,120 |
| Profit After Tax | £-1,443 | £-1,449 | £-1,444 | £-1,410 | £-1,374 | £-7,120 |
| Change In Property Value | £1 | £1,500 | £2,678 | £3,563 | £2,482 | £10,224 |
| Net Return | £-1,442 | £51 | £1,233 | £2,153 | £1,108 | £3,104 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | 0% | 5% | 9% | 5% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change