Flat
CR4
3 beds
1 bath
Laburnum Road, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-60,986
↘ -62%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
-29%
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 | £20,340 | £20,645 | £21,161 | £21,690 | £22,341 | £106,178 |
| Total Expenses | £32,545 | £32,989 | £33,428 | £33,876 | £34,325 | £167,163 |
| Profit Before Tax | £-12,205 | £-12,344 | £-12,267 | £-12,186 | £-11,984 | £-60,986 |
| Profit After Tax | £-12,205 | £-12,344 | £-12,267 | £-12,186 | £-11,984 | £-60,986 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-12,201 | £-12,341 | £-5,967 | £-940 | £2,981 | £-28,469 |
| Return From Rental Income (%) | -12% | -13% | -12% | -12% | -12% | -62% |
| Total Net Return (%) | -12% | -12% | -6% | -1% | 3% | -29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change