Terraced SM4 2 beds 1 bath

Glastonbury Road, Morden SM4

London, England · SM4

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£28,309

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£59,297

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,052	£23,398	£23,749	£24,342	£24,951	£119,492
Total Expenses	£16,801	£16,848	£16,894	£16,964	£17,035	£84,542
Profit Before Tax	£6,251	£6,549	£6,855	£7,379	£7,916	£34,950
Profit After Tax	£5,063	£5,305	£5,553	£5,977	£6,412	£28,309
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£5,067	£14,005	£21,082	£26,642	£20,809	£87,606
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

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