Flat
SM4
2 beds
1 bath
Schoolgate Drive, Morden SM4
London, England · SM4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£3,252
↗ 3%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
35%
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 | £17,856 | £18,124 | £18,577 | £19,041 | £19,613 | £93,211 |
| Total Expenses | £17,672 | £17,745 | £17,833 | £17,923 | £18,023 | £89,196 |
| Profit Before Tax | £184 | £379 | £744 | £1,118 | £1,590 | £4,015 |
| Profit After Tax | £149 | £307 | £603 | £906 | £1,288 | £3,252 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £153 | £311 | £7,603 | £13,401 | £17,915 | £39,382 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change