Flat
SW19
2 beds
1 bath
Wimbledon Place, 202 The Broadway, London SW19
Initial Investment
£429,487First YearProfit From Rental Income
£24,139
↗ 6%After 5 Years
Change In Property Value
£131,575
↗ 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 | £36,432 | £37,161 | £38,090 | £39,042 | £40,018 | £190,742 |
| Total Expenses | £31,928 | £32,047 | £32,183 | £32,322 | £32,462 | £160,941 |
| Profit Before Tax | £4,504 | £5,114 | £5,907 | £6,720 | £7,556 | £29,801 |
| Profit After Tax | £3,648 | £4,142 | £4,785 | £5,443 | £6,120 | £24,139 |
| Change In Property Value | £13,250 | £13,515 | £27,571 | £35,842 | £41,397 | £131,575 |
| Net Return | £16,898 | £17,657 | £32,355 | £41,285 | £47,518 | £155,714 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change