Flat
SM4
1 bed
1 bath
Birchwood Close, Morden SM4
London, England · SM4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£8,410
↗ 10%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,776 | £13,983 | £14,192 | £14,547 | £14,911 | £71,409 |
| Total Expenses | £12,065 | £12,136 | £12,197 | £12,275 | £12,354 | £61,026 |
| Profit Before Tax | £1,711 | £1,847 | £1,995 | £2,272 | £2,557 | £10,383 |
| Profit After Tax | £1,386 | £1,496 | £1,616 | £1,841 | £2,071 | £8,410 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £1,389 | £6,896 | £11,255 | £14,668 | £11,007 | £45,215 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change