Flat SM4 2 beds 1 bath

Glastonbury Road, Morden SM4

London, England · SM4

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£22,756

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£26,148	£26,540	£27,204	£27,884	£28,720	£136,496
Total Expenses	£21,477	£21,562	£21,671	£21,783	£21,909	£108,402
Profit Before Tax	£4,671	£4,978	£5,533	£6,101	£6,811	£28,094
Profit After Tax	£3,784	£4,032	£4,481	£4,942	£5,517	£22,756
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£3,788	£4,037	£12,982	£20,114	£25,708	£66,628
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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