Flat
SM5
2 beds
1 bath
Bakers Gardens, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£28,557
↗ 20%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
51%
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 | £28,728 | £29,159 | £29,888 | £30,635 | £31,554 | £149,964 |
| Total Expenses | £22,727 | £22,816 | £22,931 | £23,050 | £23,185 | £114,708 |
| Profit Before Tax | £6,001 | £6,343 | £6,956 | £7,585 | £8,369 | £35,256 |
| Profit After Tax | £4,861 | £5,138 | £5,635 | £6,144 | £6,779 | £28,557 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £4,866 | £5,143 | £14,635 | £22,209 | £28,158 | £75,010 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change