Flat
SW8
3 beds
1 bath
Carroun Road, London SW8
London, England · SW8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£1,557
↗ 1%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
33%
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 | £20,256 | £20,560 | £21,074 | £21,601 | £22,249 | £105,739 |
| Total Expenses | £20,619 | £20,667 | £20,734 | £20,803 | £20,884 | £103,707 |
| Profit Before Tax | £-363 | £-107 | £340 | £798 | £1,365 | £2,032 |
| Profit After Tax | £-363 | £-107 | £275 | £646 | £1,106 | £1,557 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-359 | £-102 | £9,275 | £16,711 | £22,484 | £48,010 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change