Flat
SW19
1 bed
1 bath
Wimbledon Place, 202 The Broadway, London SW19
Initial Investment
£259,612First YearProfit From Rental Income
£13,072
↗ 5%After 5 Years
Change In Property Value
£86,889
↗ 20%After 5 Years
Return On Investment
39%
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 | £24,060 | £24,541 | £25,155 | £25,784 | £26,428 | £125,968 |
| Total Expenses | £21,764 | £21,858 | £21,962 | £22,069 | £22,176 | £109,829 |
| Profit Before Tax | £2,296 | £2,683 | £3,192 | £3,715 | £4,252 | £16,139 |
| Profit After Tax | £1,860 | £2,173 | £2,586 | £3,009 | £3,444 | £13,072 |
| Change In Property Value | £8,750 | £8,925 | £18,207 | £23,669 | £27,338 | £86,889 |
| Net Return | £10,610 | £11,098 | £20,793 | £26,678 | £30,782 | £99,961 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change