Flat
SM4
4 beds
1 bath
Aragon Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£37,856
↗ 18%After 5 Years
Change In Property Value
£65,034
↗ 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 | £38,772 | £39,354 | £40,337 | £41,346 | £42,586 | £202,395 |
| Total Expenses | £30,872 | £30,977 | £31,118 | £31,263 | £31,429 | £155,659 |
| Profit Before Tax | £7,900 | £8,377 | £9,219 | £10,083 | £11,157 | £46,736 |
| Profit After Tax | £6,399 | £6,785 | £7,468 | £8,167 | £9,037 | £37,856 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £6,405 | £6,792 | £20,068 | £30,659 | £38,967 | £102,890 |
| 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