Semi Detached
SM4
3 beds
1 bath
Willows Avenue, Morden SM4
London, England · SM4
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£21,262
↗ 9%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
40%
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 | £35,700 | £36,235 | £37,141 | £38,070 | £39,212 | £186,359 |
| Total Expenses | £31,843 | £31,908 | £32,009 | £32,113 | £32,238 | £160,109 |
| Profit Before Tax | £3,858 | £4,328 | £5,133 | £5,957 | £6,974 | £26,250 |
| Profit After Tax | £3,125 | £3,506 | £4,157 | £4,825 | £5,649 | £21,262 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £3,132 | £3,513 | £18,158 | £29,816 | £38,905 | £93,522 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change