Flat
SW1P
2 beds
2 baths
10 Rochester Row SW1P
Initial Investment
£802,049First YearProfit From Rental Income
£-189,021
↘ -24%After 5 Years
Change In Property Value
£306,285
↗ 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 | £37,714 | £37,764 | £37,805 | £37,847 | £37,890 | £189,021 |
| Profit Before Tax | £-37,714 | £-37,764 | £-37,805 | £-37,847 | £-37,890 | £-189,021 |
| Profit After Tax | £-37,714 | £-37,764 | £-37,805 | £-37,847 | £-37,890 | £-189,021 |
| Change In Property Value | £33,300 | £57,165 | £72,028 | £76,350 | £67,442 | £306,285 |
| Net Return | £-4,414 | £19,401 | £34,223 | £38,502 | £29,552 | £117,264 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | -1% | 2% | 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