Flat
SW19
1 bed
1 bath
Strathearn Road, Wimbledon SW19
Initial Investment
£208,669First YearProfit From Rental Income
£-83,644
↘ -40%After 5 Years
Change In Property Value
£73,285
↗ 20%After 5 Years
Return On Investment
-5%
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 | £16,640 | £16,686 | £16,729 | £16,773 | £16,816 | £83,644 |
| Profit Before Tax | £-16,640 | £-16,686 | £-16,729 | £-16,773 | £-16,816 | £-83,644 |
| Profit After Tax | £-16,640 | £-16,686 | £-16,729 | £-16,773 | £-16,816 | £-83,644 |
| Change In Property Value | £7,380 | £7,528 | £15,356 | £19,963 | £23,057 | £73,285 |
| Net Return | £-9,260 | £-9,158 | £-1,373 | £3,190 | £6,242 | £-10,359 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change