Flat
SW19
1 bed
1 bath
Alexandra Road, Wimbledon, London SW19
Initial Investment
£202,099First YearProfit From Rental Income
£26,217
↗ 13%After 5 Years
Change In Property Value
£71,497
↗ 20%After 5 Years
Return On Investment
48%
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 | £23,244 | £23,709 | £24,302 | £24,909 | £25,532 | £121,695 |
| Total Expenses | £17,707 | £17,779 | £17,862 | £17,947 | £18,033 | £89,328 |
| Profit Before Tax | £5,537 | £5,930 | £6,440 | £6,962 | £7,499 | £32,367 |
| Profit After Tax | £4,485 | £4,803 | £5,216 | £5,639 | £6,074 | £26,217 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £11,685 | £12,147 | £20,198 | £25,116 | £28,569 | £97,715 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change