Terraced
SM5
2 beds
1 bath
Eindhoven Close, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£16,617
↗ 12%After 5 Years
Change In Property Value
£43,150
↗ 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 | £22,572 | £22,911 | £23,483 | £24,070 | £24,793 | £117,829 |
| Total Expenses | £19,341 | £19,387 | £19,455 | £19,524 | £19,607 | £97,314 |
| Profit Before Tax | £3,231 | £3,524 | £4,029 | £4,546 | £5,185 | £20,514 |
| Profit After Tax | £2,617 | £2,854 | £3,263 | £3,682 | £4,200 | £16,617 |
| Change In Property Value | £4 | £4 | £8,360 | £14,923 | £19,858 | £43,150 |
| Net Return | £2,621 | £2,859 | £11,623 | £18,605 | £24,058 | £59,766 |
| 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