Terraced
SM5
3 beds
2 baths
Elm Close, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£25,916
↗ 13%After 5 Years
Change In Property Value
£64,518
↗ 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 | £33,756 | £34,262 | £35,119 | £35,997 | £37,077 | £176,211 |
| Total Expenses | £28,672 | £28,735 | £28,831 | £28,930 | £29,048 | £144,216 |
| Profit Before Tax | £5,084 | £5,528 | £6,288 | £7,067 | £8,028 | £31,995 |
| Profit After Tax | £4,118 | £4,477 | £5,093 | £5,724 | £6,503 | £25,916 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £4,124 | £4,484 | £17,593 | £28,037 | £36,195 | £90,433 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change