Terraced SM4 4 beds 2 baths

Garendon Road, Morden SM4

London, England · SM4

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£31,123

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 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	£25,176	£25,554	£25,937	£26,585	£27,250	£130,502
Total Expenses	£18,301	£18,351	£18,400	£18,475	£18,552	£92,078
Profit Before Tax	£6,875	£7,203	£7,537	£8,110	£8,698	£38,424
Profit After Tax	£5,569	£5,834	£6,105	£6,570	£7,045	£31,123
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£5,574	£15,334	£23,063	£29,135	£22,766	£95,872
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