Terraced
SW19
1 bed
1 bath
Wilfred Owen Close, Wimbledon, London SW19
Initial Investment
£231,299First YearProfit From Rental Income
£-66,962
↘ -29%After 5 Years
Change In Property Value
£110,373
↗ 28%After 5 Years
Return On Investment
19%
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 | £13,370 | £13,383 | £13,393 | £13,403 | £13,414 | £66,962 |
| Profit Before Tax | £-13,370 | £-13,383 | £-13,393 | £-13,403 | £-13,414 | £-66,962 |
| Profit After Tax | £-13,370 | £-13,383 | £-13,393 | £-13,403 | £-13,414 | £-66,962 |
| Change In Property Value | £12,000 | £20,600 | £25,956 | £27,513 | £24,303 | £110,373 |
| Net Return | £-1,370 | £7,218 | £12,563 | £14,110 | £10,890 | £43,410 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change