Terraced
SM5
2 beds
1 bath
Pound Street, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£19,194
↗ 12%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
44%
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 | £25,656 | £26,041 | £26,692 | £27,359 | £28,180 | £133,928 |
| Total Expenses | £21,911 | £21,961 | £22,037 | £22,115 | £22,207 | £110,232 |
| Profit Before Tax | £3,745 | £4,080 | £4,655 | £5,244 | £5,972 | £23,696 |
| Profit After Tax | £3,033 | £3,305 | £3,770 | £4,248 | £4,838 | £19,194 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,038 | £3,309 | £13,271 | £21,206 | £27,404 | £68,227 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change