Flat SM4 1 bed 1 bath

Buttermere Close, Morden SM4

London, England · SM4

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-68

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£26,323

↗ 10%After 5 Years

Return On Investment

34%

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	£13,008	£13,203	£13,533	£13,872	£14,288	£67,904
Total Expenses	£13,418	£13,483	£13,559	£13,637	£13,721	£67,819
Profit Before Tax	£-410	£-280	£-26	£234	£566	£84
Profit After Tax	£-410	£-280	£-26	£190	£459	£-68
Change In Property Value	£3	£3	£5,100	£9,104	£12,114	£26,323
Net Return	£-407	£-278	£5,074	£9,294	£12,573	£26,255
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	-1%	0%	7%	12%	16%	34%

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