Flat
SM5
2 beds
1 bath
Eindhoven Close, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£7,076
↗ 5%After 5 Years
Change In Property Value
£43,150
↗ 10%After 5 Years
Return On Investment
37%
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 | £21,732 | £22,058 | £22,609 | £23,175 | £23,870 | £113,444 |
| Total Expenses | £20,757 | £20,836 | £20,934 | £21,034 | £21,147 | £104,708 |
| Profit Before Tax | £975 | £1,222 | £1,675 | £2,140 | £2,723 | £8,736 |
| Profit After Tax | £789 | £990 | £1,357 | £1,734 | £2,206 | £7,076 |
| Change In Property Value | £4 | £4 | £8,360 | £14,923 | £19,858 | £43,150 |
| Net Return | £794 | £994 | £9,717 | £16,656 | £22,064 | £50,225 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change