Terraced
SM5
2 beds
1 bath
North Avenue, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£138,825First YearProfit From Rental Income
£29,570
↗ 21%After 5 Years
Change In Property Value
£58,547
↗ 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 | £23,196 | £23,544 | £23,897 | £24,495 | £25,107 | £120,238 |
| Total Expenses | £16,639 | £16,686 | £16,732 | £16,802 | £16,874 | £83,732 |
| Profit Before Tax | £6,557 | £6,858 | £7,165 | £7,693 | £8,233 | £36,506 |
| Profit After Tax | £5,311 | £5,555 | £5,804 | £6,231 | £6,669 | £29,570 |
| Change In Property Value | £4 | £8,590 | £15,333 | £20,404 | £14,215 | £58,547 |
| Net Return | £5,316 | £14,145 | £21,137 | £26,635 | £20,884 | £88,117 |
| 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