Flat
SM5
1 bed
1 bath
Forelle Way, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£1,571
↗ 2%After 5 Years
Change In Property Value
£27,872
↗ 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 | £14,040 | £14,251 | £14,607 | £14,972 | £15,421 | £73,291 |
| Total Expenses | £14,116 | £14,183 | £14,262 | £14,342 | £14,430 | £71,334 |
| Profit Before Tax | £-76 | £67 | £345 | £630 | £991 | £1,957 |
| Profit After Tax | £-76 | £55 | £279 | £510 | £803 | £1,571 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-74 | £57 | £5,680 | £10,149 | £13,630 | £29,442 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change