Flat
SW1V
2 beds
2 baths
Warwick Way, Pimlico, London SW1V
Initial Investment
£379,275First YearProfit From Rental Income
£-106,330
↘ -28%After 5 Years
Change In Property Value
£164,454
↗ 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 | £21,176 | £21,226 | £21,267 | £21,309 | £21,352 | £106,330 |
| Profit Before Tax | £-21,176 | £-21,226 | £-21,267 | £-21,309 | £-21,352 | £-106,330 |
| Profit After Tax | £-21,176 | £-21,226 | £-21,267 | £-21,309 | £-21,352 | £-106,330 |
| Change In Property Value | £17,880 | £30,694 | £38,674 | £40,995 | £36,212 | £164,454 |
| Net Return | £-3,296 | £9,468 | £17,407 | £19,686 | £14,860 | £58,124 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 2% | 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