Flat
CR4
2 beds
1 bath
London Road, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£14,314
↗ 16%After 5 Years
Change In Property Value
£29,420
↗ 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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £15,487 | £15,568 | £15,665 | £15,765 | £15,873 | £78,358 |
| Profit Before Tax | £2,909 | £3,104 | £3,473 | £3,853 | £4,332 | £17,671 |
| Profit After Tax | £2,356 | £2,514 | £2,813 | £3,121 | £3,509 | £14,314 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,359 | £2,517 | £8,514 | £13,295 | £17,049 | £43,734 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change