Flat
SW19
3 beds
3 baths
Wimbledon Place, The Broadway, London SW19
Initial Investment
£745,799First YearProfit From Rental Income
£-218,241
↘ -29%After 5 Years
Change In Property Value
£208,037
↗ 20%After 5 Years
Return On Investment
-1%
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 | £43,560 | £43,606 | £43,649 | £43,692 | £43,735 | £218,241 |
| Profit Before Tax | £-43,560 | £-43,606 | £-43,649 | £-43,692 | £-43,735 | £-218,241 |
| Profit After Tax | £-43,560 | £-43,606 | £-43,649 | £-43,692 | £-43,735 | £-218,241 |
| Change In Property Value | £20,950 | £21,369 | £43,593 | £56,671 | £65,455 | £208,037 |
| Net Return | £-22,610 | £-22,237 | £-56 | £12,978 | £21,719 | £-10,204 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change