Flat CR4 3 beds 1 bath

Lammas Avenue, Mitcham CR4

London, England · CR4

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£25,111

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

52%

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	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£20,222	£20,306	£20,414	£20,524	£20,648	£102,113
Profit Before Tax	£5,278	£5,577	£6,116	£6,669	£7,361	£31,001
Profit After Tax	£4,275	£4,517	£4,954	£5,402	£5,962	£25,111
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£4,279	£4,521	£12,854	£19,504	£24,728	£65,886
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	20%	52%

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