Flat CR4 1 bed 1 bath

London Road, Mitcham CR4

London, England · CR4

Initial Investment

First Year

£82,300First Year

Profit From Rental Income

After 5 Years

£13,355

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£27,665

↗ 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	£17,304	£17,564	£18,003	£18,453	£19,006	£90,329
Total Expenses	£14,593	£14,671	£14,762	£14,856	£14,959	£73,842
Profit Before Tax	£2,711	£2,893	£3,240	£3,596	£4,047	£16,488
Profit After Tax	£2,196	£2,343	£2,625	£2,913	£3,278	£13,355
Change In Property Value	£3	£3	£5,360	£9,568	£12,732	£27,665
Net Return	£2,198	£2,346	£7,985	£12,481	£16,010	£41,020
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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