Flat
SM4
3 beds
1 bath
Aragon Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£30,498
↗ 18%After 5 Years
Change In Property Value
£54,711
↗ 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 | £32,616 | £33,105 | £33,933 | £34,781 | £35,825 | £170,260 |
| Total Expenses | £26,289 | £26,384 | £26,510 | £26,639 | £26,786 | £132,608 |
| Profit Before Tax | £6,327 | £6,721 | £7,423 | £8,142 | £9,039 | £37,652 |
| Profit After Tax | £5,125 | £5,444 | £6,013 | £6,595 | £7,322 | £30,498 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £5,130 | £5,449 | £16,613 | £25,517 | £32,500 | £85,209 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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