Flat
SW10
3 beds
1 bath
Blantyre Walk, Chelsea SW10
Initial Investment
£534,749First YearProfit From Rental Income
£-138,988
↘ -26%After 5 Years
Change In Property Value
£220,470
↗ 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 | £27,708 | £27,758 | £27,799 | £27,841 | £27,883 | £138,988 |
| Profit Before Tax | £-27,708 | £-27,758 | £-27,799 | £-27,841 | £-27,883 | £-138,988 |
| Profit After Tax | £-27,708 | £-27,758 | £-27,799 | £-27,841 | £-27,883 | £-138,988 |
| Change In Property Value | £23,970 | £41,149 | £51,847 | £54,958 | £48,546 | £220,470 |
| Net Return | £-3,738 | £13,391 | £24,048 | £27,117 | £20,663 | £81,481 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -1% | 3% | 4% | 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