Flat
SW19
1 bed
1 bath
Cork House, Durnsford Road, Wimbledon SW19
Initial Investment
£48,880First YearProfit From Rental Income
£-4,391
↘ -9%After 5 Years
Change In Property Value
£19,811
↗ 20%After 5 Years
Return On Investment
32%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,484 | £5,594 | £5,734 | £5,877 | £6,024 | £28,712 |
| Total Expenses | £6,506 | £6,563 | £6,620 | £6,678 | £6,735 | £33,102 |
| Profit Before Tax | £-1,022 | £-969 | £-886 | £-801 | £-712 | £-4,391 |
| Profit After Tax | £-1,022 | £-969 | £-886 | £-801 | £-712 | £-4,391 |
| Change In Property Value | £1,995 | £2,035 | £4,151 | £5,397 | £6,233 | £19,811 |
| Net Return | £973 | £1,066 | £3,265 | £4,595 | £5,521 | £15,420 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 2% | 2% | 7% | 9% | 11% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change