Flat
SM4
1 bed
1 bath
Buttermere Close, Morden SM4
London, England · SM4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£7,763
↗ 10%After 5 Years
Change In Property Value
£35,442
↗ 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 | £13,260 | £13,459 | £13,661 | £14,002 | £14,352 | £68,734 |
| Total Expenses | £11,692 | £11,761 | £11,823 | £11,899 | £11,976 | £59,150 |
| Profit Before Tax | £1,569 | £1,698 | £1,838 | £2,104 | £2,376 | £9,584 |
| Profit After Tax | £1,270 | £1,375 | £1,489 | £1,704 | £1,925 | £7,763 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £1,273 | £6,575 | £10,771 | £14,056 | £10,530 | £43,205 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 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