Semi Detached
SW20
5 beds
5 baths
Cottenham Park Road, West Wimbledon SW20
Initial Investment
£667,049First YearProfit From Rental Income
£26,832
↗ 4%After 5 Years
Change In Property Value
£190,659
↗ 20%After 5 Years
Return On Investment
33%
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 | £48,000 | £48,960 | £50,184 | £51,439 | £52,725 | £251,307 |
| Total Expenses | £43,388 | £43,496 | £43,629 | £43,765 | £43,904 | £218,182 |
| Profit Before Tax | £4,612 | £5,465 | £6,555 | £7,674 | £8,820 | £33,126 |
| Profit After Tax | £3,736 | £4,426 | £5,310 | £6,216 | £7,144 | £26,832 |
| Change In Property Value | £19,200 | £19,584 | £39,951 | £51,937 | £59,987 | £190,659 |
| Net Return | £22,936 | £24,010 | £45,261 | £58,152 | £67,131 | £217,491 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 4% | 7% | 9% | 10% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change