Flat
SW20
2 beds
1 bath
Durham Road, West Wimbledon SW20
Initial Investment
£382,299First YearProfit From Rental Income
£-106,974
↘ -28%After 5 Years
Change In Property Value
£165,559
↗ 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 | £21,305 | £21,355 | £21,396 | £21,438 | £21,480 | £106,974 |
| Profit Before Tax | £-21,305 | £-21,355 | £-21,396 | £-21,438 | £-21,480 | £-106,974 |
| Profit After Tax | £-21,305 | £-21,355 | £-21,396 | £-21,438 | £-21,480 | £-106,974 |
| Change In Property Value | £18,000 | £30,900 | £38,934 | £41,270 | £36,455 | £165,559 |
| Net Return | £-3,305 | £9,545 | £17,538 | £19,832 | £14,975 | £58,585 |
| 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