Flat
SW10
1 bed
1 bath
Redcliffe Square, Chelsea SW10
Initial Investment
£434,394First YearProfit From Rental Income
£-118,075
↘ -27%After 5 Years
Change In Property Value
£184,599
↗ 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 | £23,525 | £23,575 | £23,616 | £23,658 | £23,701 | £118,075 |
| Profit Before Tax | £-23,525 | £-23,575 | £-23,616 | £-23,658 | £-23,701 | £-118,075 |
| Profit After Tax | £-23,525 | £-23,575 | £-23,616 | £-23,658 | £-23,701 | £-118,075 |
| Change In Property Value | £20,070 | £34,454 | £43,411 | £46,016 | £40,648 | £184,599 |
| Net Return | £-3,455 | £10,878 | £19,795 | £22,358 | £16,947 | £66,524 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| 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