Flat
SM5
1 bed
1 bath
William Street, Carshalton SM5
London, England · SM5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-1,736
↘ -3%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
31%
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 | £9,876 | £10,024 | £10,275 | £10,532 | £10,848 | £51,554 |
| Total Expenses | £10,526 | £10,587 | £10,655 | £10,724 | £10,798 | £53,290 |
| Profit Before Tax | £-650 | £-563 | £-380 | £-193 | £49 | £-1,736 |
| Profit After Tax | £-650 | £-563 | £-380 | £-193 | £49 | £-1,736 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £-648 | £-561 | £3,420 | £6,591 | £9,075 | £17,878 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change