Flat
SM4
2 beds
1 bath
Central Gardens, Morden SM4
London, England · SM4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£12,892
↗ 16%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
50%
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 | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £14,173 | £14,249 | £14,338 | £14,429 | £14,530 | £71,719 |
| Profit Before Tax | £2,615 | £2,791 | £3,128 | £3,473 | £3,910 | £15,917 |
| Profit After Tax | £2,118 | £2,261 | £2,534 | £2,813 | £3,167 | £12,892 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £2,121 | £2,263 | £7,734 | £12,095 | £15,519 | £39,732 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change