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
£-9,265
↘ -22%After 5 Years
Change In Property Value
£14,349
↗ 10%After 5 Years
Return On Investment
12%
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 | £6,367 | £6,526 | £6,722 | £31,947 |
| Total Expenses | £8,127 | £8,182 | £8,240 | £8,300 | £8,363 | £41,212 |
| Profit Before Tax | £-2,007 | £-1,970 | £-1,873 | £-1,774 | £-1,640 | £-9,265 |
| Profit After Tax | £-2,007 | £-1,970 | £-1,873 | £-1,774 | £-1,640 | £-9,265 |
| Change In Property Value | £1 | £1 | £2,780 | £4,962 | £6,604 | £14,349 |
| Net Return | £-2,005 | £-1,969 | £907 | £3,188 | £4,963 | £5,084 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 12% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change