Terraced
SM5
3 beds
1 bath
Shaftesbury Road, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£31,808
↗ 21%After 5 Years
Change In Property Value
£62,704
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,840 | £25,213 | £25,591 | £26,231 | £26,886 | £128,760 |
| Total Expenses | £17,785 | £17,834 | £17,882 | £17,957 | £18,033 | £89,491 |
| Profit Before Tax | £7,056 | £7,378 | £7,708 | £8,274 | £8,853 | £39,269 |
| Profit After Tax | £5,715 | £5,976 | £6,244 | £6,702 | £7,171 | £31,808 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £5,720 | £15,177 | £22,666 | £28,555 | £22,396 | £94,513 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change