Flat
SW1V
1 bed
1 bath
St. George's Square, Pimlico, London SW1V
Initial Investment
£519,549First YearProfit From Rental Income
£-135,932
↘ -26%After 5 Years
Change In Property Value
£215,227
↗ 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 | £27,097 | £27,147 | £27,188 | £27,229 | £27,272 | £135,932 |
| Profit Before Tax | £-27,097 | £-27,147 | £-27,188 | £-27,229 | £-27,272 | £-135,932 |
| Profit After Tax | £-27,097 | £-27,147 | £-27,188 | £-27,229 | £-27,272 | £-135,932 |
| Change In Property Value | £23,400 | £40,170 | £50,614 | £53,651 | £47,392 | £215,227 |
| Net Return | £-3,697 | £13,024 | £23,427 | £26,422 | £20,120 | £79,295 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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