Flat
SW19
1 bed
1 bath
Wimbledone Bridge House, Hartfield Road, Wimbledon SW19
Initial Investment
£296,984First YearProfit From Rental Income
£15,515
↗ 5%After 5 Years
Change In Property Value
£96,720
↗ 20%After 5 Years
Return On Investment
38%
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 | £26,784 | £27,320 | £28,003 | £28,703 | £29,420 | £140,229 |
| Total Expenses | £24,000 | £24,100 | £24,211 | £24,325 | £24,439 | £121,075 |
| Profit Before Tax | £2,784 | £3,220 | £3,792 | £4,378 | £4,981 | £19,155 |
| Profit After Tax | £2,255 | £2,608 | £3,071 | £3,546 | £4,035 | £15,515 |
| Change In Property Value | £9,740 | £9,935 | £20,267 | £26,347 | £30,431 | £96,720 |
| Net Return | £11,995 | £12,543 | £23,338 | £29,893 | £34,466 | £112,235 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change