Flat
SW19
2 beds
2 baths
Worple Road, Wimbledon SW19
Initial Investment
£306,799First YearProfit From Rental Income
£-122,685
↘ -40%After 5 Years
Change In Property Value
£99,302
↗ 20%After 5 Years
Return On Investment
-8%
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 | £24,338 | £24,441 | £24,538 | £24,636 | £24,732 | £122,685 |
| Profit Before Tax | £-24,338 | £-24,441 | £-24,538 | £-24,636 | £-24,732 | £-122,685 |
| Profit After Tax | £-24,338 | £-24,441 | £-24,538 | £-24,636 | £-24,732 | £-122,685 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £-14,338 | £-14,241 | £-3,730 | £2,414 | £6,511 | £-23,383 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 2% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change