Terraced
SW1V
1 bed
1 bath
Alderney Street, London SW1V
Initial Investment
£156,082First YearProfit From Rental Income
£-50,054
↘ -32%After 5 Years
Change In Property Value
£81,372
↗ 28%After 5 Years
Return On Investment
20%
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 | £9,988 | £10,001 | £10,011 | £10,022 | £10,032 | £50,054 |
| Profit Before Tax | £-9,988 | £-10,001 | £-10,011 | £-10,022 | £-10,032 | £-50,054 |
| Profit After Tax | £-9,988 | £-10,001 | £-10,011 | £-10,022 | £-10,032 | £-50,054 |
| Change In Property Value | £8,847 | £15,187 | £19,136 | £20,284 | £17,918 | £81,372 |
| Net Return | £-1,141 | £5,186 | £9,125 | £10,263 | £7,885 | £31,318 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change