Flat
SW20
1 bed
1 bath
Haynt Walk, Wimbledon Chase SW20
Initial Investment
£284,148First YearProfit From Rental Income
£-103,679
↘ -36%After 5 Years
Change In Property Value
£93,343
↗ 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 | £20,647 | £20,693 | £20,736 | £20,780 | £20,823 | £103,679 |
| Profit Before Tax | £-20,647 | £-20,693 | £-20,736 | £-20,780 | £-20,823 | £-103,679 |
| Profit After Tax | £-20,647 | £-20,693 | £-20,736 | £-20,780 | £-20,823 | £-103,679 |
| Change In Property Value | £9,400 | £9,588 | £19,559 | £25,427 | £29,369 | £93,343 |
| Net Return | £-11,247 | £-11,105 | £-1,177 | £4,647 | £8,546 | £-10,336 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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