Flat
SW19
3 beds
3 baths
Wimbledon Place, The Broadway, London SW19
Initial Investment
£745,799First YearProfit From Rental Income
£-178,966
↘ -24%After 5 Years
Change In Property Value
£289,039
↗ 28%After 5 Years
Return On Investment
15%
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 | £35,703 | £35,753 | £35,794 | £35,836 | £35,879 | £178,966 |
| Profit Before Tax | £-35,703 | £-35,753 | £-35,794 | £-35,836 | £-35,879 | £-178,966 |
| Profit After Tax | £-35,703 | £-35,753 | £-35,794 | £-35,836 | £-35,879 | £-178,966 |
| Change In Property Value | £31,425 | £53,946 | £67,972 | £72,051 | £63,645 | £289,039 |
| Net Return | £-4,278 | £18,193 | £32,178 | £36,214 | £27,766 | £110,073 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change