Flat SM5 5 beds 2 baths

Cambridge Road, Carshalton SM5

London, England · SM5

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£45,009

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,496	£42,118	£43,171	£44,251	£45,578	£216,615
Total Expenses	£31,938	£32,047	£32,195	£32,347	£32,522	£161,048
Profit Before Tax	£9,558	£10,072	£10,977	£11,904	£13,056	£55,566
Profit After Tax	£7,742	£8,158	£8,891	£9,642	£10,575	£45,009
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£7,748	£8,165	£21,891	£32,848	£41,455	£112,107
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change