Flat CR4 3 beds 1 bath

Tynemouth Road, Mitcham CR4

London, England · CR4

Initial Investment

First Year

£117,650First Year

Profit From Rental Income

After 5 Years

£19,165

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,091

↗ 10%After 5 Years

Return On Investment

49%

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	£23,820	£24,177	£24,782	£25,401	£26,163	£124,344
Total Expenses	£19,904	£20,006	£20,128	£20,254	£20,391	£100,684
Profit Before Tax	£3,916	£4,171	£4,653	£5,148	£5,772	£23,660
Profit After Tax	£3,172	£3,379	£3,769	£4,170	£4,675	£19,165
Change In Property Value	£4	£4	£7,380	£13,174	£17,530	£38,091
Net Return	£3,176	£3,382	£11,149	£17,343	£22,206	£57,256
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change