Flat
SM5
1 bed
1 bath
Rossignol Gardens, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-434
↘ -1%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
33%
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 | £11,436 | £11,608 | £11,898 | £12,195 | £12,561 | £59,697 |
| Total Expenses | £11,872 | £11,935 | £12,007 | £12,081 | £12,160 | £60,056 |
| Profit Before Tax | £-436 | £-328 | £-110 | £114 | £401 | £-358 |
| Profit After Tax | £-436 | £-328 | £-110 | £114 | £325 | £-434 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-434 | £-326 | £4,291 | £7,968 | £10,776 | £22,276 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change