Flat SM4 5 beds 3 baths

Neath Gardens, Morden SM4

London, England · SM4

Initial Investment

First Year

£187,650First Year

Profit From Rental Income

After 5 Years

£64,509

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£58,737

↗ 10%After 5 Years

Return On Investment

66%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,200	£43,848	£44,944	£46,068	£47,450	£225,510
Total Expenses	£28,895	£29,006	£29,158	£29,315	£29,496	£145,870
Profit Before Tax	£14,305	£14,842	£15,786	£16,753	£17,954	£79,640
Profit After Tax	£11,587	£12,022	£12,786	£13,570	£14,543	£64,509
Change In Property Value	£6	£6	£11,380	£20,314	£27,032	£58,737
Net Return	£11,593	£12,028	£24,167	£33,884	£41,575	£123,246
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	6%	6%	13%	18%	22%	66%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change