Flat
SM4
3 beds
1 bath
Lynmouth Avenue, Morden SM4
London, England · SM4
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£25,238
↗ 14%After 5 Years
Change In Property Value
£73,610
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,540 | £27,953 | £28,372 | £29,082 | £29,809 | £142,756 |
| Total Expenses | £22,129 | £22,220 | £22,303 | £22,416 | £22,531 | £111,597 |
| Profit Before Tax | £5,412 | £5,733 | £6,070 | £6,666 | £7,278 | £31,159 |
| Profit After Tax | £4,383 | £4,644 | £4,916 | £5,400 | £5,895 | £25,238 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £4,389 | £15,444 | £24,195 | £31,053 | £23,767 | £98,848 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change