Flat
SM4
2 beds
0 baths
Lynmouth Avenue, Morden SM4
London, England · SM4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£16,070
↗ 16%After 5 Years
Change In Property Value
£32,517
↗ 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 | £20,340 | £20,645 | £21,161 | £21,690 | £22,341 | £106,178 |
| Total Expenses | £17,066 | £17,154 | £17,260 | £17,369 | £17,488 | £86,338 |
| Profit Before Tax | £3,274 | £3,491 | £3,901 | £4,321 | £4,853 | £19,840 |
| Profit After Tax | £2,652 | £2,827 | £3,160 | £3,500 | £3,931 | £16,070 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £2,655 | £2,831 | £9,460 | £14,746 | £18,896 | £48,587 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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