Flat
SW19
2 beds
2 baths
Wimbledon Place, The Broadway, London SW19
Initial Investment
£567,549First YearProfit From Rental Income
£32,899
↗ 6%After 5 Years
Change In Property Value
£166,827
↗ 20%After 5 Years
Return On Investment
35%
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 | £46,200 | £47,124 | £48,302 | £49,510 | £50,747 | £241,883 |
| Total Expenses | £39,947 | £40,085 | £40,246 | £40,411 | £40,577 | £201,267 |
| Profit Before Tax | £6,253 | £7,039 | £8,056 | £9,099 | £10,170 | £40,617 |
| Profit After Tax | £5,065 | £5,701 | £6,525 | £7,370 | £8,238 | £32,899 |
| Change In Property Value | £16,800 | £17,136 | £34,957 | £45,445 | £52,489 | £166,827 |
| Net Return | £21,865 | £22,837 | £41,483 | £52,815 | £60,726 | £199,726 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change