Flat
SW19
2 beds
1 bath
Wimbledon Place, The Broadway, London SW19
Initial Investment
£429,487First YearProfit From Rental Income
£-141,867
↘ -33%After 5 Years
Change In Property Value
£131,575
↗ 20%After 5 Years
Return On Investment
-2%
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 | £28,285 | £28,331 | £28,374 | £28,418 | £28,460 | £141,867 |
| Profit Before Tax | £-28,285 | £-28,331 | £-28,374 | £-28,418 | £-28,460 | £-141,867 |
| Profit After Tax | £-28,285 | £-28,331 | £-28,374 | £-28,418 | £-28,460 | £-141,867 |
| Change In Property Value | £13,250 | £13,515 | £27,571 | £35,842 | £41,397 | £131,575 |
| Net Return | £-15,035 | £-14,816 | £-803 | £7,424 | £12,937 | £-10,292 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change