Flat
SW19
2 beds
2 baths
Wimbledone Bridge House, Hartfield Road, Wimbledon SW19
Initial Investment
£511,549First YearProfit From Rental Income
£29,445
↗ 6%After 5 Years
Change In Property Value
£152,924
↗ 20%After 5 Years
Return On Investment
36%
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 | £42,348 | £43,195 | £44,275 | £45,382 | £46,516 | £221,716 |
| Total Expenses | £36,785 | £36,915 | £37,066 | £37,221 | £37,377 | £185,364 |
| Profit Before Tax | £5,563 | £6,280 | £7,209 | £8,161 | £9,139 | £36,352 |
| Profit After Tax | £4,506 | £5,087 | £5,839 | £6,610 | £7,403 | £29,445 |
| Change In Property Value | £15,400 | £15,708 | £32,044 | £41,658 | £48,115 | £152,924 |
| Net Return | £19,906 | £20,795 | £37,883 | £48,268 | £55,517 | £182,370 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change