Flat
SM5
1 bed
1 bath
Rossignol Gardens, Carshalton, Surrey SM5
London, England · SM5
View property listing
Initial Investment
£42,700First YearProfit From Rental Income
£-4,078
↘ -10%After 5 Years
Change In Property Value
£14,349
↗ 10%After 5 Years
Return On Investment
24%
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 | £7,224 | £7,332 | £7,516 | £7,704 | £7,935 | £37,710 |
| Total Expenses | £8,237 | £8,294 | £8,355 | £8,418 | £8,484 | £41,788 |
| Profit Before Tax | £-1,013 | £-962 | £-840 | £-714 | £-549 | £-4,078 |
| Profit After Tax | £-1,013 | £-962 | £-840 | £-714 | £-549 | £-4,078 |
| Change In Property Value | £1 | £1 | £2,780 | £4,962 | £6,604 | £14,349 |
| Net Return | £-1,012 | £-960 | £1,940 | £4,248 | £6,054 | £10,271 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change