Flat
CR4
2 beds
1 bath
Heathfield Drive, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£17,239
↗ 19%After 5 Years
Change In Property Value
£29,936
↗ 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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £15,128 | £15,196 | £15,281 | £15,368 | £15,465 | £76,439 |
| Profit Before Tax | £3,592 | £3,805 | £4,195 | £4,594 | £5,096 | £21,282 |
| Profit After Tax | £2,910 | £3,082 | £3,398 | £3,722 | £4,128 | £17,239 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,913 | £3,085 | £9,198 | £14,075 | £17,905 | £47,175 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change