Terraced SM4 2 beds 1 bath

Glastonbury Road, Morden SM4

London, England · SM4

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£27,617

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,524	£22,862	£23,205	£23,785	£24,380	£116,755
Total Expenses	£16,427	£16,473	£16,518	£16,586	£16,656	£82,660
Profit Before Tax	£6,097	£6,389	£6,687	£7,199	£7,723	£34,095
Profit After Tax	£4,939	£5,175	£5,417	£5,831	£6,256	£27,617
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£4,943	£13,675	£20,589	£26,022	£20,322	£85,551
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change