Terraced
SM4
2 beds
1 bath
Glastonbury Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£14,907
↗ 11%After 5 Years
Change In Property Value
£42,840
↗ 10%After 5 Years
Return On Investment
43%
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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £19,165 | £19,209 | £19,276 | £19,344 | £19,425 | £96,419 |
| Profit Before Tax | £2,831 | £3,117 | £3,608 | £4,112 | £4,735 | £18,403 |
| Profit After Tax | £2,293 | £2,525 | £2,923 | £3,331 | £3,835 | £14,907 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £2,297 | £2,529 | £11,223 | £18,147 | £23,551 | £57,747 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change