Terraced SM4 4 beds 3 baths

Canterbury Road, Morden SM4

London, England · SM4

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£22,036

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

41%

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	£33,792	£34,299	£35,156	£36,035	£37,116	£176,399
Total Expenses	£29,668	£29,730	£29,827	£29,925	£30,044	£149,194
Profit Before Tax	£4,124	£4,569	£5,330	£6,110	£7,072	£27,204
Profit After Tax	£3,340	£3,701	£4,317	£4,949	£5,728	£22,036
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£3,347	£3,707	£17,317	£28,154	£36,608	£89,134
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	41%

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