Terraced
SM4
3 beds
1 bath
Burnham Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£20,206
↗ 10%After 5 Years
Change In Property Value
£61,937
↗ 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 | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £27,425 | £27,483 | £27,573 | £27,665 | £27,776 | £137,923 |
| Profit Before Tax | £3,775 | £4,185 | £4,886 | £5,606 | £6,494 | £24,946 |
| Profit After Tax | £3,058 | £3,390 | £3,958 | £4,541 | £5,260 | £20,206 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £3,064 | £3,396 | £15,958 | £25,961 | £33,764 | £82,143 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change