Flat
SW1V
2 beds
1 bath
Moreton Place, London SW1V
Initial Investment
£457,044First YearProfit From Rental Income
£-122,901
↘ -27%After 5 Years
Change In Property Value
£192,877
↗ 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 | £24,490 | £24,540 | £24,581 | £24,623 | £24,666 | £122,901 |
| Profit Before Tax | £-24,490 | £-24,540 | £-24,581 | £-24,623 | £-24,666 | £-122,901 |
| Profit After Tax | £-24,490 | £-24,540 | £-24,581 | £-24,623 | £-24,666 | £-122,901 |
| Change In Property Value | £20,970 | £35,999 | £45,358 | £48,080 | £42,470 | £192,877 |
| Net Return | £-3,520 | £11,458 | £20,777 | £23,456 | £17,805 | £69,976 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -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