Flat SM5 1 bed 1 bath

Ferndale Crescent, Carshalton SM5

London, England · SM5

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£4,645

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

39%

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	£14,844	£15,067	£15,443	£15,829	£16,304	£77,488
Total Expenses	£14,197	£14,265	£14,346	£14,428	£14,518	£71,753
Profit Before Tax	£647	£802	£1,098	£1,401	£1,786	£5,734
Profit After Tax	£524	£649	£889	£1,135	£1,447	£4,645
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£527	£652	£6,289	£10,774	£14,274	£32,517
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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