Flat
SM5
1 bed
1 bath
Bucklers Way, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-1,114
↘ -2%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
32%
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 | £11,184 | £11,352 | £11,636 | £11,926 | £12,284 | £58,382 |
| Total Expenses | £11,757 | £11,822 | £11,895 | £11,971 | £12,052 | £59,496 |
| Profit Before Tax | £-573 | £-470 | £-260 | £-44 | £233 | £-1,114 |
| Profit After Tax | £-573 | £-470 | £-260 | £-44 | £233 | £-1,114 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-570 | £-468 | £4,040 | £7,631 | £10,447 | £21,080 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change