Flat SM4 4 beds 3 baths

Neath Gardens, Morden SM4

London, England · SM4

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£30,882

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 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	£32,928	£33,422	£34,257	£35,114	£36,167	£171,889
Total Expenses	£26,519	£26,614	£26,741	£26,870	£27,018	£133,763
Profit Before Tax	£6,409	£6,808	£7,517	£8,244	£9,149	£38,126
Profit After Tax	£5,191	£5,514	£6,088	£6,677	£7,411	£30,882
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£5,197	£5,520	£16,789	£25,777	£32,827	£86,109
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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