Flat
SM4
2 beds
1 bath
Flat, Pearson Court, Central Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£12,155
↗ 12%After 5 Years
Change In Property Value
£44,984
↗ 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 | £16,836 | £17,089 | £17,345 | £17,778 | £18,223 | £87,271 |
| Total Expenses | £14,301 | £14,377 | £14,443 | £14,528 | £14,616 | £72,265 |
| Profit Before Tax | £2,535 | £2,712 | £2,902 | £3,250 | £3,607 | £15,006 |
| Profit After Tax | £2,053 | £2,197 | £2,350 | £2,633 | £2,922 | £12,155 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £2,056 | £8,797 | £14,131 | £18,310 | £13,844 | £57,138 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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