Flat SM5 2 beds 1 bath

Dover Gardens, Carshalton SM5

London, England · SM5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£10,054

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,556	£14,774	£14,996	£15,371	£15,755	£75,452
Total Expenses	£12,465	£12,536	£12,600	£12,679	£12,760	£63,040
Profit Before Tax	£2,091	£2,238	£2,396	£2,692	£2,995	£12,413
Profit After Tax	£1,694	£1,813	£1,941	£2,180	£2,426	£10,054
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£1,697	£7,413	£11,937	£15,482	£11,693	£48,222
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change