Flat SM5 1 bed 1 bath

Rossignol Gardens, Carshalton, Surrey SM5

London, England · SM5

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£3,861

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£14,968

↗ 10%After 5 Years

Return On Investment

42%

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	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£8,689	£8,749	£8,816	£8,884	£8,956	£44,094
Profit Before Tax	£671	£751	£922	£1,098	£1,324	£4,767
Profit After Tax	£544	£609	£747	£889	£1,073	£3,861
Change In Property Value	£1	£1	£2,900	£5,177	£6,889	£14,968
Net Return	£545	£610	£3,647	£6,066	£7,961	£18,829
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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