Flat SM4 1 bed 1 bath

Cherrywood Lane, Morden SM4

London, England · SM4

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£11,809

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 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	£16,572	£16,821	£17,073	£17,500	£17,937	£85,902
Total Expenses	£14,114	£14,189	£14,255	£14,340	£14,426	£71,324
Profit Before Tax	£2,458	£2,632	£2,818	£3,160	£3,511	£14,578
Profit After Tax	£1,991	£2,132	£2,282	£2,560	£2,844	£11,809
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£1,994	£8,632	£13,885	£17,999	£13,600	£56,111
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	14%	18%	13%	55%

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