Flat
SM4
2 beds
1 bath
Lynmouth Avenue, Morden SM4
London, England · SM4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£9,011
↗ 10%After 5 Years
Change In Property Value
£38,168
↗ 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 | £14,280 | £14,494 | £14,712 | £15,079 | £15,456 | £74,022 |
| Total Expenses | £12,437 | £12,508 | £12,571 | £12,650 | £12,730 | £62,896 |
| Profit Before Tax | £1,843 | £1,986 | £2,140 | £2,430 | £2,726 | £11,125 |
| Profit After Tax | £1,493 | £1,608 | £1,734 | £1,968 | £2,208 | £9,011 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £1,496 | £7,209 | £11,730 | £15,270 | £11,475 | £47,179 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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