Flat
SW19
1 bed
1 bath
Queens Road, Wimbledon, London SW19
Initial Investment
£142,550First YearProfit From Rental Income
£-57,900
↘ -41%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
-2%
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 | £11,552 | £11,566 | £11,580 | £11,594 | £11,608 | £57,900 |
| Profit Before Tax | £-11,552 | £-11,566 | £-11,580 | £-11,594 | £-11,608 | £-57,900 |
| Profit After Tax | £-11,552 | £-11,566 | £-11,580 | £-11,594 | £-11,608 | £-57,900 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £-6,052 | £-5,956 | £-136 | £3,284 | £5,576 | £-3,284 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change