Terraced
SW19
1 bed
1 bath
Lancaster Place, Wimbledon London SW19
Initial Investment
£535,549First YearProfit From Rental Income
£-131,312
↘ -25%After 5 Years
Change In Property Value
£220,746
↗ 28%After 5 Years
Return On Investment
17%
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 | £26,240 | £26,253 | £26,263 | £26,273 | £26,284 | £131,312 |
| Profit Before Tax | £-26,240 | £-26,253 | £-26,263 | £-26,273 | £-26,284 | £-131,312 |
| Profit After Tax | £-26,240 | £-26,253 | £-26,263 | £-26,273 | £-26,284 | £-131,312 |
| Change In Property Value | £24,000 | £41,200 | £51,912 | £55,027 | £48,607 | £220,746 |
| Net Return | £-2,240 | £14,948 | £25,649 | £28,754 | £22,323 | £89,433 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change