Flat
SW1P
1 bed
1 bath
John Islip Street, Millbank SW1P
Initial Investment
£567,549First YearProfit From Rental Income
£-145,584
↘ -26%After 5 Years
Change In Property Value
£231,783
↗ 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 | £29,027 | £29,077 | £29,118 | £29,160 | £29,202 | £145,584 |
| Profit Before Tax | £-29,027 | £-29,077 | £-29,118 | £-29,160 | £-29,202 | £-145,584 |
| Profit After Tax | £-29,027 | £-29,077 | £-29,118 | £-29,160 | £-29,202 | £-145,584 |
| Change In Property Value | £25,200 | £43,260 | £54,508 | £57,778 | £51,037 | £231,783 |
| Net Return | £-3,827 | £14,183 | £25,390 | £28,618 | £21,835 | £86,199 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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