Flat
SM4
2 beds
1 bath
Tudor Drive, Morden SM4
London, England · SM4
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£15,553
↗ 13%After 5 Years
Change In Property Value
£52,481
↗ 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 | £19,632 | £19,926 | £20,225 | £20,731 | £21,249 | £101,764 |
| Total Expenses | £16,351 | £16,430 | £16,501 | £16,593 | £16,688 | £82,563 |
| Profit Before Tax | £3,281 | £3,496 | £3,724 | £4,138 | £4,562 | £19,202 |
| Profit After Tax | £2,658 | £2,832 | £3,017 | £3,352 | £3,695 | £15,553 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £2,662 | £10,532 | £16,761 | £21,642 | £16,437 | £68,034 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 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