Flat
SM5
2 beds
1 bath
North Avenue, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£138,825First YearProfit From Rental Income
£23,129
↗ 17%After 5 Years
Change In Property Value
£44,337
↗ 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 | £26,436 | £26,833 | £27,503 | £28,191 | £29,037 | £138,000 |
| Total Expenses | £21,684 | £21,770 | £21,880 | £21,992 | £22,120 | £109,445 |
| Profit Before Tax | £4,752 | £5,063 | £5,624 | £6,199 | £6,917 | £28,554 |
| Profit After Tax | £3,849 | £4,101 | £4,555 | £5,021 | £5,603 | £23,129 |
| Change In Property Value | £4 | £4 | £8,590 | £15,333 | £20,404 | £44,337 |
| Net Return | £3,853 | £4,105 | £13,145 | £20,354 | £26,007 | £67,466 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change