Terraced
CR4
3 beds
1 bath
Rosemead Avenue, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£892
↗ 1%After 5 Years
Change In Property Value
£48,517
↗ 10%After 5 Years
Return On Investment
32%
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 | £20,676 | £20,986 | £21,511 | £22,049 | £22,710 | £107,932 |
| Total Expenses | £21,215 | £21,257 | £21,321 | £21,385 | £21,462 | £106,640 |
| Profit Before Tax | £-539 | £-271 | £190 | £663 | £1,248 | £1,291 |
| Profit After Tax | £-539 | £-271 | £154 | £537 | £1,011 | £892 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £-534 | £-267 | £9,554 | £17,317 | £23,339 | £49,409 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change