Flat SM4 2 beds 1 bath

Field House, Schoolgate Drive, Morden SM4

London, England · SM4

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£1,856

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

35%

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	£15,804	£16,041	£16,442	£16,853	£17,359	£82,499
Total Expenses	£15,880	£15,949	£16,032	£16,117	£16,211	£80,189
Profit Before Tax	£-76	£92	£410	£736	£1,148	£2,310
Profit After Tax	£-76	£74	£332	£596	£930	£1,856
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£-73	£77	£6,532	£11,663	£15,657	£33,857
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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