Terraced
SM4
5 beds
3 baths
Neath Gardens, Morden SM4
London, England · SM4
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£73,906
↗ 41%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
72%
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 | £43,200 | £43,848 | £44,944 | £46,068 | £47,450 | £225,510 |
| Total Expenses | £26,641 | £26,718 | £26,838 | £26,961 | £27,110 | £134,268 |
| Profit Before Tax | £16,559 | £17,130 | £18,106 | £19,107 | £20,340 | £91,242 |
| Profit After Tax | £13,413 | £13,876 | £14,666 | £15,476 | £16,475 | £73,906 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £13,418 | £13,881 | £25,666 | £35,112 | £42,604 | £130,682 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 7% | 8% | 14% | 19% | 24% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change