Flat SM5 1 bed 1 bath

Westmead Corner, Carshalton SM5

London, England · SM5

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£766

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

35%

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	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£13,218	£13,284	£13,360	£13,437	£13,522	£66,821
Profit Before Tax	£-222	£-93	£161	£421	£753	£1,020
Profit After Tax	£-222	£-93	£130	£341	£610	£766
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-220	£-90	£5,130	£9,266	£12,487	£26,573
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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