Flat
SM4
2 beds
1 bath
Field House, Schoolgate Drive, Morden SM4
London, England · SM4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£10,861
↗ 11%After 5 Years
Change In Property Value
£42,257
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,804 | £16,041 | £16,282 | £16,689 | £17,106 | £81,921 |
| Total Expenses | £13,555 | £13,628 | £13,693 | £13,776 | £13,860 | £68,513 |
| Profit Before Tax | £2,249 | £2,413 | £2,588 | £2,913 | £3,246 | £13,409 |
| Profit After Tax | £1,822 | £1,954 | £2,096 | £2,359 | £2,629 | £10,861 |
| Change In Property Value | £3 | £6,200 | £11,067 | £14,727 | £10,260 | £42,257 |
| Net Return | £1,825 | £8,154 | £13,164 | £17,087 | £12,889 | £53,118 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change