Flat
SM4
2 beds
1 bath
Morden, Surrey SM4
London, England · SM4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£20,928
↗ 16%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
48%
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 | £24,612 | £24,981 | £25,606 | £26,246 | £27,033 | £128,478 |
| Total Expenses | £20,331 | £20,414 | £20,520 | £20,627 | £20,749 | £102,641 |
| Profit Before Tax | £4,281 | £4,567 | £5,086 | £5,618 | £6,284 | £25,837 |
| Profit After Tax | £3,467 | £3,699 | £4,120 | £4,551 | £5,090 | £20,928 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,471 | £3,703 | £12,120 | £18,831 | £24,093 | £62,219 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change