Flat
SM4
3 beds
1 bath
Tudor Drive, Morden SM4
London, England · SM4
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£36,783
↗ 20%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
52%
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 | £35,112 | £35,639 | £36,530 | £37,443 | £38,566 | £183,289 |
| Total Expenses | £27,332 | £27,431 | £27,563 | £27,698 | £27,853 | £137,878 |
| Profit Before Tax | £7,780 | £8,208 | £8,966 | £9,745 | £10,713 | £45,411 |
| Profit After Tax | £6,301 | £6,648 | £7,263 | £7,893 | £8,677 | £36,783 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,307 | £6,654 | £18,263 | £27,528 | £34,806 | £93,559 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change