Semi Detached SM4 3 beds 1 bath

Tudor Drive, Morden SM4

London, England · SM4

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£32,233

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,056	£28,477	£28,904	£29,627	£30,367	£145,431
Total Expenses	£21,002	£21,056	£21,109	£21,192	£21,277	£105,637
Profit Before Tax	£7,054	£7,420	£7,795	£8,434	£9,090	£39,794
Profit After Tax	£5,714	£6,011	£6,314	£6,832	£7,363	£32,233
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£5,719	£17,011	£25,949	£32,961	£25,566	£107,206
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

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