Flat
CR4
1 bed
1 bath
Lindsey Close, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£13,146
↗ 17%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
51%
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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £13,449 | £13,517 | £13,599 | £13,683 | £13,776 | £68,024 |
| Profit Before Tax | £2,691 | £2,865 | £3,193 | £3,528 | £3,952 | £16,229 |
| Profit After Tax | £2,180 | £2,321 | £2,586 | £2,858 | £3,201 | £13,146 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,182 | £2,323 | £7,586 | £11,783 | £15,078 | £38,953 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change