Flat
SW10
2 beds
1 bath
Edith Grove, Chelsea, London SW10
Initial Investment
£404,949First YearProfit From Rental Income
£-111,801
↘ -28%After 5 Years
Change In Property Value
£173,837
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £22,270 | £22,320 | £22,361 | £22,403 | £22,446 | £111,801 |
| Profit Before Tax | £-22,270 | £-22,320 | £-22,361 | £-22,403 | £-22,446 | £-111,801 |
| Profit After Tax | £-22,270 | £-22,320 | £-22,361 | £-22,403 | £-22,446 | £-111,801 |
| Change In Property Value | £18,900 | £32,445 | £40,881 | £43,334 | £38,278 | £173,837 |
| Net Return | £-3,370 | £10,125 | £18,519 | £20,930 | £15,832 | £62,037 |
| Return From Rental Income (%) | -5% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change