Flat
SM4
2 beds
1 bath
Crown Lane, Morden SM4
London, England · SM4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£26,458
↗ 17%After 5 Years
Change In Property Value
£49,034
↗ 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 | £29,232 | £29,670 | £30,412 | £31,173 | £32,108 | £152,595 |
| Total Expenses | £23,769 | £23,859 | £23,976 | £24,096 | £24,232 | £119,931 |
| Profit Before Tax | £5,463 | £5,812 | £6,436 | £7,077 | £7,876 | £32,664 |
| Profit After Tax | £4,425 | £4,708 | £5,214 | £5,732 | £6,379 | £26,458 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,430 | £4,712 | £14,714 | £22,690 | £28,945 | £75,491 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 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