Flat
SW20
1 bed
1 bath
Delamere Road, West Wimbledon SW20
Initial Investment
£194,799First YearProfit From Rental Income
£8,766
↗ 5%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
40%
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 | £19,248 | £19,633 | £20,124 | £20,627 | £21,143 | £100,774 |
| Total Expenses | £17,811 | £17,896 | £17,988 | £18,082 | £18,176 | £89,952 |
| Profit Before Tax | £1,437 | £1,737 | £2,136 | £2,545 | £2,967 | £10,822 |
| Profit After Tax | £1,164 | £1,407 | £1,730 | £2,062 | £2,403 | £8,766 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £8,164 | £8,547 | £16,296 | £20,997 | £24,273 | £78,277 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change