Flat
SM4
1 bed
1 bath
Lessness Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£16,501
↗ 13%After 5 Years
Change In Property Value
£54,526
↗ 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 | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £16,910 | £16,991 | £17,063 | £17,157 | £17,254 | £85,374 |
| Profit Before Tax | £3,490 | £3,715 | £3,954 | £4,385 | £4,827 | £20,371 |
| Profit After Tax | £2,827 | £3,009 | £3,203 | £3,552 | £3,910 | £16,501 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £2,831 | £11,010 | £17,483 | £22,555 | £17,148 | £71,026 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 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