Flat
SW1V
1 bed
1 bath
Aylesford Street, London SW1V
Initial Investment
£378,524First YearProfit From Rental Income
£-106,170
↘ -28%After 5 Years
Change In Property Value
£164,180
↗ 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 | £21,144 | £21,194 | £21,235 | £21,277 | £21,320 | £106,170 |
| Profit Before Tax | £-21,144 | £-21,194 | £-21,235 | £-21,277 | £-21,320 | £-106,170 |
| Profit After Tax | £-21,144 | £-21,194 | £-21,235 | £-21,277 | £-21,320 | £-106,170 |
| Change In Property Value | £17,850 | £30,643 | £38,610 | £40,926 | £36,151 | £164,180 |
| Net Return | £-3,294 | £9,448 | £17,374 | £19,649 | £14,832 | £58,010 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 2% | 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