Semi Detached
SM4
4 beds
2 baths
Churston Drive, Morden SM4
London, England · SM4
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£17,991
↗ 8%After 5 Years
Change In Property Value
£70,195
↗ 10%After 5 Years
Return On Investment
39%
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 | £33,996 | £34,506 | £35,369 | £36,253 | £37,340 | £177,464 |
| Total Expenses | £30,879 | £30,941 | £31,038 | £31,137 | £31,257 | £155,252 |
| Profit Before Tax | £3,117 | £3,565 | £4,330 | £5,115 | £6,083 | £22,212 |
| Profit After Tax | £2,525 | £2,888 | £3,508 | £4,143 | £4,928 | £17,991 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £2,532 | £2,894 | £17,108 | £28,420 | £37,233 | £88,187 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change