Flat
SM4
2 beds
1 bath
Connaught Gardens, Morden SM4
London, England · SM4
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£12,455
↗ 12%After 5 Years
Change In Property Value
£45,665
↗ 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 | £17,088 | £17,344 | £17,604 | £18,045 | £18,496 | £88,577 |
| Total Expenses | £14,487 | £14,563 | £14,630 | £14,716 | £14,804 | £73,200 |
| Profit Before Tax | £2,601 | £2,781 | £2,974 | £3,329 | £3,692 | £15,377 |
| Profit After Tax | £2,106 | £2,253 | £2,409 | £2,696 | £2,991 | £12,455 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £2,110 | £8,953 | £14,369 | £18,611 | £14,078 | £58,121 |
| 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