Flat
SM4
1 bed
1 bath
Lyle Court, Lilleshall Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-932
↘ -1%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
33%
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 | £11,736 | £11,912 | £12,210 | £12,515 | £12,891 | £61,264 |
| Total Expenses | £12,299 | £12,362 | £12,435 | £12,510 | £12,590 | £62,196 |
| Profit Before Tax | £-563 | £-450 | £-225 | £5 | £301 | £-932 |
| Profit After Tax | £-563 | £-450 | £-225 | £5 | £301 | £-932 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-561 | £-448 | £4,375 | £8,217 | £11,227 | £22,810 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change