Flat
SM5
2 beds
2 baths
Honeywood Walk, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£24,432
↗ 16%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
48%
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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £24,691 | £24,815 | £24,965 | £25,118 | £25,287 | £124,875 |
| Profit Before Tax | £5,010 | £5,331 | £5,934 | £6,553 | £7,335 | £30,163 |
| Profit After Tax | £4,058 | £4,318 | £4,807 | £5,308 | £5,941 | £24,432 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £4,062 | £4,322 | £14,007 | £21,731 | £27,794 | £71,917 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change