Flat SM5 1 bed 1 bath

Bucklers Way, Carshalton SM5

London, England · SM5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£9,802

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

49%

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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£12,257	£12,327	£12,408	£12,492	£12,582	£62,066
Profit Before Tax	£1,951	£2,094	£2,373	£2,660	£3,024	£12,101
Profit After Tax	£1,580	£1,696	£1,922	£2,154	£2,449	£9,802
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£1,582	£1,698	£6,322	£10,008	£12,901	£32,512
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	49%

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