Flat
CR4
1 bed
1 bath
London Road, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£82,300First YearProfit From Rental Income
£1,187
↗ 1%After 5 Years
Change In Property Value
£36,532
↗ 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 | £11,796 | £11,973 | £12,153 | £12,456 | £12,768 | £61,146 |
| Total Expenses | £11,803 | £11,870 | £11,929 | £12,001 | £12,075 | £59,678 |
| Profit Before Tax | £-7 | £103 | £223 | £455 | £693 | £1,467 |
| Profit After Tax | £-7 | £83 | £181 | £369 | £561 | £1,187 |
| Change In Property Value | £3 | £5,360 | £9,568 | £12,732 | £8,870 | £36,532 |
| Net Return | £-4 | £5,443 | £9,749 | £13,100 | £9,431 | £37,719 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change