Flat
SW19
1 bed
1 bath
Queen's Road, Wimbledon SW19
Initial Investment
£213,049First YearProfit From Rental Income
£-80,396
↘ -38%After 5 Years
Change In Property Value
£74,476
↗ 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 | £16,028 | £16,055 | £16,079 | £16,105 | £16,129 | £80,396 |
| Profit Before Tax | £-16,028 | £-16,055 | £-16,079 | £-16,105 | £-16,129 | £-80,396 |
| Profit After Tax | £-16,028 | £-16,055 | £-16,079 | £-16,105 | £-16,129 | £-80,396 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-8,528 | £-8,405 | £-473 | £4,183 | £7,303 | £-5,919 |
| 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