Flat
SW20
1 bed
1 bath
Haynt Walk, Wimbledon Chase SW20
Initial Investment
£284,148First YearProfit From Rental Income
£-86,060
↘ -30%After 5 Years
Change In Property Value
£129,688
↗ 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 | £17,122 | £17,172 | £17,213 | £17,255 | £17,298 | £86,060 |
| Profit Before Tax | £-17,122 | £-17,172 | £-17,213 | £-17,255 | £-17,298 | £-86,060 |
| Profit After Tax | £-17,122 | £-17,172 | £-17,213 | £-17,255 | £-17,298 | £-86,060 |
| Change In Property Value | £14,100 | £24,205 | £30,498 | £32,328 | £28,557 | £129,688 |
| Net Return | £-3,022 | £7,033 | £13,285 | £15,073 | £11,259 | £43,627 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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