Flat
SM4
1 bed
1 bath
Birchwood Close, Morden SM4
London, England · SM4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£14,086
↗ 17%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
51%
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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £14,556 | £14,630 | £14,720 | £14,811 | £14,912 | £73,629 |
| Profit Before Tax | £2,880 | £3,067 | £3,420 | £3,782 | £4,240 | £17,390 |
| Profit After Tax | £2,333 | £2,484 | £2,770 | £3,064 | £3,434 | £14,086 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,336 | £2,487 | £8,171 | £12,703 | £16,261 | £41,957 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change