Flat
SM4
2 beds
1 bath
Martin Way, Morden SM4
London, England · SM4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£10,260
↗ 11%After 5 Years
Change In Property Value
£40,894
↗ 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 | £15,300 | £15,529 | £15,762 | £16,157 | £16,560 | £79,309 |
| Total Expenses | £13,183 | £13,255 | £13,320 | £13,401 | £13,484 | £66,643 |
| Profit Before Tax | £2,118 | £2,274 | £2,443 | £2,756 | £3,076 | £12,666 |
| Profit After Tax | £1,715 | £1,842 | £1,979 | £2,232 | £2,492 | £10,260 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £1,718 | £7,842 | £12,689 | £16,484 | £12,421 | £51,154 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 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