Flat SM4 2 beds 1 bath

Central Road, Morden SM4

London, England · SM4

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£2,895

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 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	£17,340	£17,600	£18,040	£18,491	£19,046	£90,517
Total Expenses	£17,224	£17,296	£17,382	£17,471	£17,570	£86,942
Profit Before Tax	£117	£305	£658	£1,020	£1,476	£3,575
Profit After Tax	£94	£247	£533	£826	£1,196	£2,895
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£98	£250	£7,333	£12,964	£17,348	£37,993
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
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