Flat
SW1P
3 beds
2 baths
Carlisle Place, London SW1P
Initial Investment
£1,063,049First YearProfit From Rental Income
£-235,674
↘ -22%After 5 Years
Change In Property Value
£386,305
↗ 28%After 5 Years
Return On Investment
14%
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 | £47,045 | £47,095 | £47,136 | £47,178 | £47,220 | £235,674 |
| Profit Before Tax | £-47,045 | £-47,095 | £-47,136 | £-47,178 | £-47,220 | £-235,674 |
| Profit After Tax | £-47,045 | £-47,095 | £-47,136 | £-47,178 | £-47,220 | £-235,674 |
| Change In Property Value | £42,000 | £72,100 | £90,846 | £96,297 | £85,062 | £386,305 |
| Net Return | £-5,045 | £25,005 | £43,710 | £49,119 | £37,842 | £150,631 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 2% | 4% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change