Flat SM4 1 bed 1 bath

Beaver Close, Morden SM4

London, England · SM4

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£11,430

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£24,259

↗ 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	£15,168	£15,396	£15,780	£16,175	£16,660	£79,179
Total Expenses	£12,857	£12,927	£13,008	£13,092	£13,184	£65,068
Profit Before Tax	£2,311	£2,469	£2,772	£3,083	£3,477	£14,111
Profit After Tax	£1,872	£2,000	£2,245	£2,497	£2,816	£11,430
Change In Property Value	£2	£2	£4,700	£8,390	£11,164	£24,259
Net Return	£1,874	£2,002	£6,945	£10,887	£13,980	£35,689
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change