Flat SM4 2 beds 1 bath

Darley Gardens, Morden SM4

London, England · SM4

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£24,630

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£27,696	£28,111	£28,814	£29,535	£30,421	£144,577
Total Expenses	£22,623	£22,711	£22,824	£22,940	£23,071	£114,170
Profit Before Tax	£5,073	£5,401	£5,990	£6,595	£7,349	£30,407
Profit After Tax	£4,109	£4,374	£4,852	£5,342	£5,953	£24,630
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£4,113	£4,379	£13,852	£21,407	£27,331	£71,083
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