Terraced
SM4
3 beds
1 bath
Aragon Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£37,052
↗ 20%After 5 Years
Change In Property Value
£76,336
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,676 | £30,121 | £30,573 | £31,337 | £32,121 | £153,828 |
| Total Expenses | £21,486 | £21,543 | £21,598 | £21,685 | £21,774 | £108,085 |
| Profit Before Tax | £8,190 | £8,579 | £8,975 | £9,652 | £10,347 | £45,743 |
| Profit After Tax | £6,634 | £6,949 | £7,270 | £7,818 | £8,381 | £37,052 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £6,640 | £18,149 | £27,262 | £34,422 | £26,915 | £113,388 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change