Flat
SW20
3 beds
1 bath
Blenheim Road, Wimbledon SW20
Initial Investment
£382,261First YearProfit From Rental Income
£21,045
↗ 6%After 5 Years
Change In Property Value
£119,152
↗ 20%After 5 Years
Return On Investment
37%
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 | £32,988 | £33,648 | £34,489 | £35,351 | £36,235 | £172,711 |
| Total Expenses | £29,102 | £29,214 | £29,341 | £29,471 | £29,602 | £146,729 |
| Profit Before Tax | £3,886 | £4,434 | £5,148 | £5,880 | £6,633 | £25,981 |
| Profit After Tax | £3,148 | £3,592 | £4,170 | £4,763 | £5,373 | £21,045 |
| Change In Property Value | £11,999 | £12,239 | £24,968 | £32,458 | £37,489 | £119,152 |
| Net Return | £15,147 | £15,830 | £29,137 | £37,221 | £42,861 | £140,197 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change