Flat
SW1V
2 beds
1 bath
Winchester Street, Pimlico SW1V
Initial Investment
£595,549First YearProfit From Rental Income
£-151,215
↘ -25%After 5 Years
Change In Property Value
£241,441
↗ 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 | £30,153 | £30,203 | £30,244 | £30,286 | £30,329 | £151,215 |
| Profit Before Tax | £-30,153 | £-30,203 | £-30,244 | £-30,286 | £-30,329 | £-151,215 |
| Profit After Tax | £-30,153 | £-30,203 | £-30,244 | £-30,286 | £-30,329 | £-151,215 |
| Change In Property Value | £26,250 | £45,063 | £56,779 | £60,185 | £53,164 | £241,441 |
| Net Return | £-3,903 | £14,859 | £26,535 | £29,900 | £22,835 | £90,226 |
| 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