Flat SM4 2 beds 1 bath

Central Gardens, Morden, Surrey. SM4

London, England · SM4

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£655

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

34%

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	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£14,313	£14,380	£14,459	£14,539	£14,627	£72,319
Profit Before Tax	£-285	£-142	£135	£420	£781	£909
Profit After Tax	£-285	£-142	£110	£340	£633	£655
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-283	£-139	£5,610	£10,158	£13,697	£29,043
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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