Flat SM4 2 beds 0 baths

Lynmouth Avenue, Morden SM4

London, England · SM4

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£2,065

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

35%

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	£16,068	£16,309	£16,717	£17,135	£17,649	£83,877
Total Expenses	£16,104	£16,175	£16,258	£16,344	£16,438	£81,319
Profit Before Tax	£-36	£134	£458	£791	£1,211	£2,558
Profit After Tax	£-36	£109	£371	£641	£981	£2,065
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£-33	£112	£6,671	£11,886	£15,946	£34,582
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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