Flat
SW19
1 bed
1 bath
Parkview Court, Wimbledon SW19
Initial Investment
£149,350First YearProfit From Rental Income
£5,562
↗ 4%After 5 Years
Change In Property Value
£56,602
↗ 20%After 5 Years
Return On Investment
42%
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 | £15,672 | £15,985 | £16,385 | £16,795 | £17,215 | £82,052 |
| Total Expenses | £14,875 | £14,952 | £15,035 | £15,120 | £15,204 | £75,185 |
| Profit Before Tax | £797 | £1,034 | £1,350 | £1,675 | £2,010 | £6,866 |
| Profit After Tax | £646 | £837 | £1,094 | £1,357 | £1,628 | £5,562 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £17,809 | £56,602 |
| Net Return | £6,346 | £6,651 | £12,954 | £16,776 | £19,437 | £62,164 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change