Flat
SW20
2 beds
1 bath
Cambridge Road, West Wimbledon SW20
Initial Investment
£363,424First YearProfit From Rental Income
£-118,807
↘ -33%After 5 Years
Change In Property Value
£114,197
↗ 20%After 5 Years
Return On Investment
-1%
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 | £23,721 | £23,742 | £23,762 | £23,781 | £23,801 | £118,807 |
| Profit Before Tax | £-23,721 | £-23,742 | £-23,762 | £-23,781 | £-23,801 | £-118,807 |
| Profit After Tax | £-23,721 | £-23,742 | £-23,762 | £-23,781 | £-23,801 | £-118,807 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £-12,221 | £-12,012 | £168 | £7,327 | £12,129 | £-4,610 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change