Flat
SW20
2 beds
1 bath
Beech Court, Wimbledon SW20
Initial Investment
£238,849First YearProfit From Rental Income
£-76,408
↘ -32%After 5 Years
Change In Property Value
£113,132
↗ 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 | £15,192 | £15,242 | £15,283 | £15,325 | £15,367 | £76,408 |
| Profit Before Tax | £-15,192 | £-15,242 | £-15,283 | £-15,325 | £-15,367 | £-76,408 |
| Profit After Tax | £-15,192 | £-15,242 | £-15,283 | £-15,325 | £-15,367 | £-76,408 |
| Change In Property Value | £12,300 | £21,115 | £26,605 | £28,201 | £24,911 | £113,132 |
| Net Return | £-2,892 | £5,873 | £11,322 | £12,877 | £9,544 | £36,724 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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