Terraced SM4 2 beds 1 bath

Dorchester Road, Morden SM4

London, England · SM4

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£15,309

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£22,524	£22,862	£23,433	£24,019	£24,740	£117,578
Total Expenses	£19,614	£19,660	£19,727	£19,797	£19,880	£98,678
Profit Before Tax	£2,910	£3,202	£3,706	£4,222	£4,860	£18,900
Profit After Tax	£2,357	£2,594	£3,002	£3,420	£3,937	£15,309
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£2,361	£2,598	£11,502	£18,593	£24,127	£59,181
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	14%	18%	43%

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