Flat
CR4
1 bed
1 bath
Kennedy Close, Mitcham CR4
London, England · CR4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£10,240
↗ 14%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
48%
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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £13,471 | £13,550 | £13,641 | £13,733 | £13,834 | £68,229 |
| Profit Before Tax | £2,021 | £2,175 | £2,477 | £2,787 | £3,182 | £12,641 |
| Profit After Tax | £1,637 | £1,762 | £2,006 | £2,257 | £2,577 | £10,240 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £1,639 | £1,764 | £6,806 | £10,826 | £13,979 | £35,014 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change