Flat
CR4
3 beds
1 bath
London Road, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£88,950First YearProfit From Rental Income
£14,440
↗ 16%After 5 Years
Change In Property Value
£29,627
↗ 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 | £18,528 | £18,806 | £19,276 | £19,758 | £20,351 | £96,719 |
| Total Expenses | £15,593 | £15,674 | £15,772 | £15,872 | £15,981 | £78,892 |
| Profit Before Tax | £2,935 | £3,131 | £3,504 | £3,886 | £4,369 | £17,827 |
| Profit After Tax | £2,378 | £2,537 | £2,838 | £3,148 | £3,539 | £14,440 |
| Change In Property Value | £3 | £3 | £5,740 | £10,246 | £13,635 | £29,627 |
| Net Return | £2,381 | £2,539 | £8,578 | £13,394 | £17,174 | £44,066 |
| 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