Flat
CR4
1 bed
1 bath
Carshalton Road, Mitcham, Surrey CR4
London, England · CR4
View property listing
Initial Investment
£42,550First YearProfit From Rental Income
£3,307
↗ 8%After 5 Years
Change In Property Value
£14,297
↗ 10%After 5 Years
Return On Investment
41%
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 | £8,940 | £9,074 | £9,301 | £9,533 | £9,819 | £46,668 |
| Total Expenses | £8,389 | £8,448 | £8,514 | £8,581 | £8,652 | £42,585 |
| Profit Before Tax | £551 | £626 | £787 | £952 | £1,167 | £4,083 |
| Profit After Tax | £446 | £507 | £637 | £771 | £945 | £3,307 |
| Change In Property Value | £1 | £1 | £2,770 | £4,945 | £6,580 | £14,297 |
| Net Return | £448 | £508 | £3,407 | £5,716 | £7,525 | £17,604 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change