Flat
SW19
2 beds
1 bath
Leopold Road, Wimbledon SW19
Initial Investment
£276,599First YearProfit From Rental Income
£-101,696
↘ -37%After 5 Years
Change In Property Value
£91,357
↗ 20%After 5 Years
Return On Investment
-4%
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 | £20,251 | £20,297 | £20,339 | £20,383 | £20,426 | £101,696 |
| Profit Before Tax | £-20,251 | £-20,297 | £-20,339 | £-20,383 | £-20,426 | £-101,696 |
| Profit After Tax | £-20,251 | £-20,297 | £-20,339 | £-20,383 | £-20,426 | £-101,696 |
| Change In Property Value | £9,200 | £9,384 | £19,143 | £24,886 | £28,744 | £91,357 |
| Net Return | £-11,051 | £-10,913 | £-1,196 | £4,503 | £8,318 | £-10,338 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change