Flat
SM4
3 beds
2 baths
Buttermere Close, Morden SM4
London, England · SM4
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£33,816
↗ 18%After 5 Years
Change In Property Value
£59,356
↗ 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 | £35,388 | £35,919 | £36,817 | £37,737 | £38,869 | £184,730 |
| Total Expenses | £28,352 | £28,451 | £28,584 | £28,720 | £28,876 | £142,982 |
| Profit Before Tax | £7,036 | £7,468 | £8,233 | £9,018 | £9,994 | £41,748 |
| Profit After Tax | £5,699 | £6,049 | £6,669 | £7,304 | £8,095 | £33,816 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £5,705 | £6,055 | £18,169 | £27,832 | £35,412 | £93,172 |
| 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