Flat
SW1V
2 beds
1 bath
St. Georges Square, London SW1V
Initial Investment
£611,549First YearProfit From Rental Income
£-154,432
↘ -25%After 5 Years
Change In Property Value
£246,959
↗ 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 | £30,797 | £30,847 | £30,888 | £30,929 | £30,972 | £154,432 |
| Profit Before Tax | £-30,797 | £-30,847 | £-30,888 | £-30,929 | £-30,972 | £-154,432 |
| Profit After Tax | £-30,797 | £-30,847 | £-30,888 | £-30,929 | £-30,972 | £-154,432 |
| Change In Property Value | £26,850 | £46,093 | £58,077 | £61,561 | £54,379 | £246,959 |
| Net Return | £-3,947 | £15,246 | £27,189 | £30,632 | £23,407 | £92,527 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 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