Flat
SW19
2 beds
2 baths
Worple Road, Wimbledon, London SW19
Initial Investment
£389,849First YearProfit From Rental Income
£-108,583
↘ -28%After 5 Years
Change In Property Value
£168,319
↗ 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 | £21,627 | £21,677 | £21,718 | £21,760 | £21,802 | £108,583 |
| Profit Before Tax | £-21,627 | £-21,677 | £-21,718 | £-21,760 | £-21,802 | £-108,583 |
| Profit After Tax | £-21,627 | £-21,677 | £-21,718 | £-21,760 | £-21,802 | £-108,583 |
| Change In Property Value | £18,300 | £31,415 | £39,583 | £41,958 | £37,063 | £168,319 |
| Net Return | £-3,327 | £9,738 | £17,865 | £20,198 | £15,261 | £59,736 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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