Flat
SW19
1 bed
1 bath
East Road, Wimbledon SW19
Initial Investment
£179,834First YearProfit From Rental Income
£-75,808
↘ -42%After 5 Years
Change In Property Value
£65,440
↗ 20%After 5 Years
Return On Investment
-6%
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 | £15,073 | £15,119 | £15,162 | £15,206 | £15,248 | £75,808 |
| Profit Before Tax | £-15,073 | £-15,119 | £-15,162 | £-15,206 | £-15,248 | £-75,808 |
| Profit After Tax | £-15,073 | £-15,119 | £-15,162 | £-15,206 | £-15,248 | £-75,808 |
| Change In Property Value | £6,590 | £6,722 | £13,712 | £17,826 | £20,589 | £65,440 |
| Net Return | £-8,483 | £-8,397 | £-1,449 | £2,620 | £5,341 | £-10,368 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change