Flat
SM4
2 beds
0 baths
Central Gardens, Morden SM4
London, England · SM4
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£8,711
↗ 10%After 5 Years
Change In Property Value
£37,486
↗ 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 | £14,028 | £14,238 | £14,452 | £14,813 | £15,184 | £72,715 |
| Total Expenses | £12,251 | £12,322 | £12,384 | £12,462 | £12,542 | £61,961 |
| Profit Before Tax | £1,777 | £1,916 | £2,068 | £2,351 | £2,642 | £10,754 |
| Profit After Tax | £1,439 | £1,552 | £1,675 | £1,904 | £2,140 | £8,711 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £1,442 | £7,052 | £11,492 | £14,969 | £11,241 | £46,197 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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