Flat
SM4
2 beds
1 bath
Glastonbury Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£23,524
↗ 17%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
49%
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 | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £21,936 | £22,022 | £22,133 | £22,246 | £22,375 | £110,712 |
| Profit Before Tax | £4,836 | £5,152 | £5,720 | £6,303 | £7,031 | £29,042 |
| Profit After Tax | £3,917 | £4,173 | £4,633 | £5,105 | £5,695 | £23,524 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £3,922 | £4,177 | £13,333 | £20,635 | £26,361 | £68,428 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change