Flat
SM5
1 bed
1 bath
Baywillow Avenue, Carshalton, Surrey. SM5
London, England · SM5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£1,660
↗ 3%After 5 Years
Change In Property Value
£19,613
↗ 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 | £9,876 | £10,024 | £10,275 | £10,532 | £10,848 | £51,554 |
| Total Expenses | £9,801 | £9,845 | £9,897 | £9,951 | £10,010 | £49,504 |
| Profit Before Tax | £75 | £179 | £377 | £581 | £838 | £2,050 |
| Profit After Tax | £61 | £145 | £306 | £470 | £679 | £1,660 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £63 | £147 | £4,106 | £7,253 | £9,705 | £21,274 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change