Flat
SM4
3 beds
0 baths
Schoolgate Drive, Morden SM4
London, England · SM4
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£37,472
↗ 18%After 5 Years
Change In Property Value
£64,518
↗ 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 | £38,460 | £39,037 | £40,013 | £41,013 | £42,244 | £200,766 |
| Total Expenses | £30,643 | £30,747 | £30,887 | £31,031 | £31,197 | £154,504 |
| Profit Before Tax | £7,817 | £8,290 | £9,126 | £9,982 | £11,047 | £46,262 |
| Profit After Tax | £6,332 | £6,715 | £7,392 | £8,086 | £8,948 | £37,472 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £6,338 | £6,721 | £19,892 | £30,398 | £38,640 | £101,990 |
| Return From Rental Income (%) | 3% | 3% | 4% | 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