Flat
SW19
1 bed
1 bath
Cecil Road, Wimbledon SW19
Initial Investment
£242,624First YearProfit From Rental Income
£-77,212
↘ -32%After 5 Years
Change In Property Value
£114,512
↗ 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 | £15,353 | £15,403 | £15,444 | £15,485 | £15,528 | £77,212 |
| Profit Before Tax | £-15,353 | £-15,403 | £-15,444 | £-15,485 | £-15,528 | £-77,212 |
| Profit After Tax | £-15,353 | £-15,403 | £-15,444 | £-15,485 | £-15,528 | £-77,212 |
| Change In Property Value | £12,450 | £21,373 | £26,929 | £28,545 | £25,215 | £114,512 |
| Net Return | £-2,903 | £5,970 | £11,486 | £13,060 | £9,687 | £37,299 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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