Flat
CR4
1 bed
1 bath
Summerhill Way, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£11,699
↗ 15%After 5 Years
Change In Property Value
£25,807
↗ 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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £13,791 | £13,867 | £13,956 | £14,048 | £14,148 | £69,810 |
| Profit Before Tax | £2,349 | £2,515 | £2,835 | £3,164 | £3,580 | £14,443 |
| Profit After Tax | £1,903 | £2,037 | £2,297 | £2,562 | £2,900 | £11,699 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £1,905 | £2,040 | £7,297 | £11,488 | £14,777 | £37,506 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change