Flat
CR4
2 beds
1 bath
Church Road, London, Mitcham, Greater London CR4
London, England · CR4
View property listing
Initial Investment
£86,486First YearProfit From Rental Income
£14,025
↗ 16%After 5 Years
Change In Property Value
£28,900
↗ 10%After 5 Years
Return On Investment
50%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,072 | £18,343 | £18,802 | £19,272 | £19,850 | £94,338 |
| Total Expenses | £15,223 | £15,303 | £15,398 | £15,496 | £15,603 | £77,023 |
| Profit Before Tax | £2,849 | £3,040 | £3,403 | £3,776 | £4,247 | £17,315 |
| Profit After Tax | £2,308 | £2,463 | £2,757 | £3,058 | £3,440 | £14,025 |
| Change In Property Value | £3 | £3 | £5,599 | £9,995 | £13,300 | £28,900 |
| Net Return | £2,311 | £2,465 | £8,356 | £13,053 | £16,740 | £42,926 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change