Flat
SW19
2 beds
1 bath
Wimbledon Place, The Broadway, London SW19
Initial Investment
£429,487First YearProfit From Rental Income
£-117,029
↘ -27%After 5 Years
Change In Property Value
£182,805
↗ 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 | £23,316 | £23,366 | £23,407 | £23,449 | £23,491 | £117,029 |
| Profit Before Tax | £-23,316 | £-23,366 | £-23,407 | £-23,449 | £-23,491 | £-117,029 |
| Profit After Tax | £-23,316 | £-23,366 | £-23,407 | £-23,449 | £-23,491 | £-117,029 |
| Change In Property Value | £19,875 | £34,119 | £42,990 | £45,569 | £40,253 | £182,805 |
| Net Return | £-3,441 | £10,753 | £19,583 | £22,120 | £16,761 | £65,776 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 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