Terraced SM4 3 beds 0 baths

Schoolgate Drive, Morden SM4

London, England · SM4

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£41,596

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 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	£33,120	£33,617	£34,121	£34,974	£35,848	£171,680
Total Expenses	£23,921	£23,984	£24,044	£24,140	£24,238	£120,327
Profit Before Tax	£9,199	£9,633	£10,077	£10,834	£11,610	£51,353
Profit After Tax	£7,451	£7,803	£8,162	£8,776	£9,404	£41,596
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£7,457	£20,303	£30,475	£38,467	£30,090	£126,792
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