Flat
SW20
1 bed
1 bath
Delamere Road, West Wimbledon SW20
Initial Investment
£213,049First YearProfit From Rental Income
£26,248
↗ 12%After 5 Years
Change In Property Value
£74,476
↗ 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 | £24,216 | £24,700 | £25,318 | £25,951 | £26,600 | £126,784 |
| Total Expenses | £18,700 | £18,780 | £18,872 | £18,966 | £19,061 | £94,379 |
| Profit Before Tax | £5,516 | £5,920 | £6,446 | £6,985 | £7,539 | £32,405 |
| Profit After Tax | £4,468 | £4,795 | £5,221 | £5,658 | £6,106 | £26,248 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £11,968 | £12,445 | £20,827 | £25,945 | £29,539 | £100,724 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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