Flat
SW20
2 beds
1 bath
Toynbee Road, Wimbledon SW20
Initial Investment
£397,399First YearProfit From Rental Income
£-133,436
↘ -34%After 5 Years
Change In Property Value
£123,134
↗ 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 | £26,599 | £26,645 | £26,687 | £26,731 | £26,774 | £133,436 |
| Profit Before Tax | £-26,599 | £-26,645 | £-26,687 | £-26,731 | £-26,774 | £-133,436 |
| Profit After Tax | £-26,599 | £-26,645 | £-26,687 | £-26,731 | £-26,774 | £-133,436 |
| Change In Property Value | £12,400 | £12,648 | £25,802 | £33,542 | £38,742 | £123,134 |
| Net Return | £-14,199 | £-13,997 | £-886 | £6,811 | £11,968 | £-10,302 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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