Flat
SW1V
2 beds
2 baths
Vauxhall Bridge Road, London SW1V
Initial Investment
£476,674First YearProfit From Rental Income
£-127,084
↘ -27%After 5 Years
Change In Property Value
£200,051
↗ 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 | £25,327 | £25,377 | £25,418 | £25,460 | £25,502 | £127,084 |
| Profit Before Tax | £-25,327 | £-25,377 | £-25,418 | £-25,460 | £-25,502 | £-127,084 |
| Profit After Tax | £-25,327 | £-25,377 | £-25,418 | £-25,460 | £-25,502 | £-127,084 |
| Change In Property Value | £21,750 | £37,338 | £47,045 | £49,868 | £44,050 | £200,051 |
| Net Return | £-3,577 | £11,961 | £21,627 | £24,408 | £18,548 | £72,967 |
| 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