Semi Detached
SM5
4 beds
1 bath
Stanley Park Road, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£40,923
↗ 19%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,804 | £34,311 | £34,826 | £35,696 | £36,589 | £175,226 |
| Total Expenses | £24,794 | £24,857 | £24,919 | £25,017 | £25,116 | £124,704 |
| Profit Before Tax | £9,010 | £9,454 | £9,907 | £10,680 | £11,472 | £50,522 |
| Profit After Tax | £7,298 | £7,658 | £8,024 | £8,651 | £9,293 | £40,923 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £7,304 | £20,658 | £31,230 | £39,530 | £30,805 | £129,527 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 14% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change