Flat
SW19
2 beds
1 bath
Alexandra Road, Wimbledon SW19
Initial Investment
£295,474First YearProfit From Rental Income
£15,379
↗ 5%After 5 Years
Change In Property Value
£96,323
↗ 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 | £26,664 | £27,197 | £27,877 | £28,574 | £29,288 | £139,601 |
| Total Expenses | £23,909 | £24,008 | £24,119 | £24,233 | £24,347 | £120,615 |
| Profit Before Tax | £2,755 | £3,189 | £3,758 | £4,342 | £4,942 | £18,986 |
| Profit After Tax | £2,232 | £2,583 | £3,044 | £3,517 | £4,003 | £15,379 |
| Change In Property Value | £9,700 | £9,894 | £20,184 | £26,239 | £30,306 | £96,323 |
| Net Return | £11,932 | £12,477 | £23,228 | £29,756 | £34,309 | £111,701 |
| 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