Flat
SW19
2 beds
2 baths
Durnsford Road, Wimbledon SW19
Initial Investment
£227,649First YearProfit From Rental Income
£-73,995
↘ -33%After 5 Years
Change In Property Value
£108,993
↗ 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 | £14,709 | £14,759 | £14,800 | £14,842 | £14,885 | £73,995 |
| Profit Before Tax | £-14,709 | £-14,759 | £-14,800 | £-14,842 | £-14,885 | £-73,995 |
| Profit After Tax | £-14,709 | £-14,759 | £-14,800 | £-14,842 | £-14,885 | £-73,995 |
| Change In Property Value | £11,850 | £20,343 | £25,632 | £27,169 | £24,000 | £108,993 |
| Net Return | £-2,859 | £5,583 | £10,831 | £12,327 | £9,115 | £34,998 |
| Return From Rental Income (%) | -6% | -6% | -7% | -7% | -7% | -33% |
| 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