Flat
SM4
2 beds
1 bath
Central Gardens, Morden SM4
London, England · SM4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£6,515
↗ 9%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,240 | £12,424 | £12,610 | £12,925 | £13,248 | £63,447 |
| Total Expenses | £10,946 | £11,014 | £11,074 | £11,147 | £11,222 | £55,404 |
| Profit Before Tax | £1,294 | £1,409 | £1,536 | £1,778 | £2,026 | £8,043 |
| Profit After Tax | £1,048 | £1,141 | £1,244 | £1,440 | £1,641 | £6,515 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £1,051 | £5,942 | £9,812 | £12,842 | £9,584 | £39,230 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change