Flat
SW19
1 bed
1 bath
Kathleen Godfree Court, Wimbledon SW19
Initial Investment
£120,173First YearProfit From Rental Income
£-49,051
↘ -41%After 5 Years
Change In Property Value
£66,210
↗ 28%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £9,720 | £9,770 | £9,811 | £9,853 | £9,896 | £49,051 |
| Profit Before Tax | £-9,720 | £-9,770 | £-9,811 | £-9,853 | £-9,896 | £-49,051 |
| Profit After Tax | £-9,720 | £-9,770 | £-9,811 | £-9,853 | £-9,896 | £-49,051 |
| Change In Property Value | £7,199 | £12,357 | £15,570 | £16,505 | £14,579 | £66,210 |
| Net Return | £-2,522 | £2,587 | £5,759 | £6,651 | £4,683 | £17,159 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change