Flat
SW19
1 bed
1 bath
Alexandra Road, Wimbledon, London SW19
Initial Investment
£202,099First YearProfit From Rental Income
£-77,159
↘ -38%After 5 Years
Change In Property Value
£71,497
↗ 20%After 5 Years
Return On Investment
-3%
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 | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £15,383 | £15,408 | £15,432 | £15,456 | £15,480 | £77,159 |
| Profit Before Tax | £-15,383 | £-15,408 | £-15,432 | £-15,456 | £-15,480 | £-77,159 |
| Profit After Tax | £-15,383 | £-15,408 | £-15,432 | £-15,456 | £-15,480 | £-77,159 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £-8,183 | £-8,064 | £-450 | £4,020 | £7,016 | £-5,662 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change