Flat
SW20
1 bed
1 bath
Wyke Road, Raynes Park SW20
Initial Investment
£109,500First YearProfit From Rental Income
£9,619
↗ 9%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
49%
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 | £14,208 | £14,492 | £14,854 | £15,226 | £15,606 | £74,387 |
| Total Expenses | £12,338 | £12,417 | £12,500 | £12,585 | £12,670 | £62,511 |
| Profit Before Tax | £1,870 | £2,075 | £2,354 | £2,640 | £2,936 | £11,876 |
| Profit After Tax | £1,514 | £1,681 | £1,907 | £2,139 | £2,378 | £9,619 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £5,914 | £6,169 | £11,062 | £14,041 | £16,125 | £53,312 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change