Flat
SM4
3 beds
1 bath
Epsom Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£43,382
↗ 21%After 5 Years
Change In Property Value
£65,034
↗ 10%After 5 Years
Return On Investment
52%
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 | £40,224 | £40,827 | £41,848 | £42,894 | £44,181 | £209,975 |
| Total Expenses | £31,018 | £31,124 | £31,269 | £31,418 | £31,589 | £156,417 |
| Profit Before Tax | £9,206 | £9,703 | £10,579 | £11,477 | £12,592 | £53,558 |
| Profit After Tax | £7,457 | £7,860 | £8,569 | £9,296 | £10,200 | £43,382 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £7,463 | £7,866 | £21,169 | £31,788 | £40,129 | £108,416 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change