Flat
CR4
1 bed
1 bath
Meopham Road, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£13,771
↗ 16%After 5 Years
Change In Property Value
£28,388
↗ 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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £14,963 | £15,042 | £15,136 | £15,232 | £15,337 | £75,709 |
| Profit Before Tax | £2,797 | £2,985 | £3,341 | £3,707 | £4,170 | £17,001 |
| Profit After Tax | £2,266 | £2,418 | £2,707 | £3,003 | £3,378 | £13,771 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,269 | £2,420 | £8,207 | £12,821 | £16,442 | £42,159 |
| 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