Flat
SW19
1 bed
1 bath
Wimbledon Place, 202 The Broadway, London SW19
Initial Investment
£259,612First YearProfit From Rental Income
£35,380
↗ 14%After 5 Years
Change In Property Value
£86,889
↗ 20%After 5 Years
Return On Investment
47%
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 | £28,248 | £28,813 | £29,533 | £30,272 | £31,028 | £147,894 |
| Total Expenses | £20,688 | £20,756 | £20,839 | £20,924 | £21,010 | £104,215 |
| Profit Before Tax | £7,560 | £8,057 | £8,695 | £9,348 | £10,018 | £43,679 |
| Profit After Tax | £6,124 | £6,526 | £7,043 | £7,572 | £8,115 | £35,380 |
| Change In Property Value | £8,750 | £8,925 | £18,207 | £23,669 | £27,338 | £86,889 |
| Net Return | £14,874 | £15,451 | £25,250 | £31,241 | £35,453 | £122,269 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change