Flat
SW19
2 beds
1 bath
Hartfield Road, Wimbledon, London SW19
Initial Investment
£333,224First YearProfit From Rental Income
£-96,517
↘ -29%After 5 Years
Change In Property Value
£147,624
↗ 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 | £19,214 | £19,264 | £19,305 | £19,346 | £19,389 | £96,517 |
| Profit Before Tax | £-19,214 | £-19,264 | £-19,305 | £-19,346 | £-19,389 | £-96,517 |
| Profit After Tax | £-19,214 | £-19,264 | £-19,305 | £-19,346 | £-19,389 | £-96,517 |
| Change In Property Value | £16,050 | £27,553 | £34,716 | £36,799 | £32,506 | £147,624 |
| Net Return | £-3,164 | £8,289 | £15,412 | £17,453 | £13,117 | £51,106 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 2% | 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