Flat
CR4
2 beds
1 bath
Lime Court, 1 Lewis Road, Mitcham, Surrey CR4
London, England · CR4
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£-7,918
↘ -8%After 5 Years
Change In Property Value
£31,485
↗ 10%After 5 Years
Return On Investment
25%
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 | £13,416 | £13,617 | £13,958 | £14,307 | £14,736 | £70,033 |
| Total Expenses | £15,442 | £15,509 | £15,586 | £15,664 | £15,750 | £77,951 |
| Profit Before Tax | £-2,026 | £-1,891 | £-1,628 | £-1,358 | £-1,014 | £-7,918 |
| Profit After Tax | £-2,026 | £-1,891 | £-1,628 | £-1,358 | £-1,014 | £-7,918 |
| Change In Property Value | £3 | £3 | £6,100 | £10,889 | £14,490 | £31,485 |
| Net Return | £-2,023 | £-1,888 | £4,472 | £9,531 | £13,476 | £23,567 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change