Flat
SW20
1 bed
1 bath
Worple Road, Wimbledon, London SW20
Initial Investment
£159,550First YearProfit From Rental Income
£18,104
↗ 11%After 5 Years
Change In Property Value
£59,581
↗ 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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £15,639 | £15,719 | £15,807 | £15,898 | £15,988 | £79,052 |
| Profit Before Tax | £3,729 | £4,036 | £4,442 | £4,858 | £5,286 | £22,351 |
| Profit After Tax | £3,020 | £3,269 | £3,598 | £3,935 | £4,282 | £18,104 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £9,020 | £9,389 | £16,083 | £20,165 | £23,028 | £77,685 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change