Flat
SW1V
1 bed
1 bath
Alderney Street, London SW1V
Initial Investment
£416,274First YearProfit From Rental Income
£-114,214
↘ -27%After 5 Years
Change In Property Value
£177,976
↗ 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 | £22,753 | £22,803 | £22,844 | £22,886 | £22,928 | £114,214 |
| Profit Before Tax | £-22,753 | £-22,803 | £-22,844 | £-22,886 | £-22,928 | £-114,214 |
| Profit After Tax | £-22,753 | £-22,803 | £-22,844 | £-22,886 | £-22,928 | £-114,214 |
| Change In Property Value | £19,350 | £33,218 | £41,854 | £44,365 | £39,189 | £177,976 |
| Net Return | £-3,403 | £10,415 | £19,010 | £21,480 | £16,261 | £63,763 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -6% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 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