Terraced SM4 3 beds 1 bath

Rutland Drive, Morden SM4

London, England · SM4

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£37,789

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£77,699

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,216	£30,669	£31,129	£31,908	£32,705	£156,627
Total Expenses	£21,861	£21,919	£21,975	£22,064	£22,154	£109,974
Profit Before Tax	£8,355	£8,750	£9,154	£9,844	£10,551	£46,653
Profit After Tax	£6,767	£7,088	£7,415	£7,973	£8,546	£37,789
Change In Property Value	£6	£11,400	£20,349	£27,079	£18,865	£77,699
Net Return	£6,773	£18,488	£27,764	£35,052	£27,411	£115,488
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	61%

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