Flat
SM4
2 beds
1 bath
Central Gardens, Morden SM4
London, England · SM4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£5,267
↗ 8%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,220 | £11,388 | £11,559 | £11,848 | £12,144 | £58,160 |
| Total Expenses | £10,201 | £10,267 | £10,325 | £10,396 | £10,468 | £51,658 |
| Profit Before Tax | £1,020 | £1,121 | £1,234 | £1,452 | £1,676 | £6,502 |
| Profit After Tax | £826 | £908 | £999 | £1,176 | £1,357 | £5,267 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £828 | £5,308 | £8,853 | £11,628 | £8,639 | £35,256 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change