Flat SM5 1 bed 1 bath

Rossignol Gardens, Carshalton, Surrey SM5

London, England · SM5

Initial Investment

First Year

£44,650First Year

Profit From Rental Income

After 5 Years

£1,189

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£19,834

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,572	£7,686	£7,801	£7,996	£8,196	£39,250
Total Expenses	£7,439	£7,500	£7,553	£7,614	£7,677	£37,782
Profit Before Tax	£133	£186	£248	£382	£519	£1,468
Profit After Tax	£108	£150	£201	£309	£421	£1,189
Change In Property Value	£1	£2,910	£5,194	£6,912	£4,816	£19,834
Net Return	£109	£3,060	£5,396	£7,222	£5,236	£21,023
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

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