Flat
SW1P
4 beds
1 bath
Vincent Street, Westminster, London SW1P
Initial Investment
£615,549First YearProfit From Rental Income
£-155,237
↘ -25%After 5 Years
Change In Property Value
£248,339
↗ 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 | £30,958 | £31,008 | £31,049 | £31,090 | £31,133 | £155,237 |
| Profit Before Tax | £-30,958 | £-31,008 | £-31,049 | £-31,090 | £-31,133 | £-155,237 |
| Profit After Tax | £-30,958 | £-31,008 | £-31,049 | £-31,090 | £-31,133 | £-155,237 |
| Change In Property Value | £27,000 | £46,350 | £58,401 | £61,905 | £54,683 | £248,339 |
| Net Return | £-3,958 | £15,343 | £27,353 | £30,815 | £23,550 | £93,102 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| 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