Flat
SW19
2 beds
1 bath
Durnsford Road, Wimbledon SW19
Initial Investment
£156,150First YearProfit From Rental Income
£6,062
↗ 4%After 5 Years
Change In Property Value
£58,588
↗ 20%After 5 Years
Return On Investment
41%
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 | £16,224 | £16,548 | £16,962 | £17,386 | £17,821 | £84,942 |
| Total Expenses | £15,327 | £15,405 | £15,489 | £15,576 | £15,662 | £77,458 |
| Profit Before Tax | £897 | £1,144 | £1,473 | £1,811 | £2,159 | £7,484 |
| Profit After Tax | £727 | £926 | £1,193 | £1,467 | £1,749 | £6,062 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £18,433 | £58,588 |
| Net Return | £6,627 | £6,944 | £13,470 | £17,426 | £20,182 | £64,650 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change