Flat
SM5
1 bed
1 bath
Rossignol Gardens, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£4,789
↗ 8%After 5 Years
Change In Property Value
£27,263
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,404 | £10,560 | £10,718 | £10,986 | £11,261 | £53,930 |
| Total Expenses | £9,475 | £9,541 | £9,598 | £9,666 | £9,737 | £48,017 |
| Profit Before Tax | £929 | £1,019 | £1,121 | £1,320 | £1,524 | £5,913 |
| Profit After Tax | £752 | £825 | £908 | £1,069 | £1,235 | £4,789 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £754 | £4,825 | £8,048 | £10,571 | £7,854 | £32,052 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change