Flat
SW1V
0 beds
4 baths
Lupus Street, London SW1V
Initial Investment
£1,040,549First YearProfit From Rental Income
£-231,652
↘ -22%After 5 Years
Change In Property Value
£379,407
↗ 28%After 5 Years
Return On Investment
14%
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 | £46,241 | £46,291 | £46,332 | £46,373 | £46,416 | £231,652 |
| Profit Before Tax | £-46,241 | £-46,291 | £-46,332 | £-46,373 | £-46,416 | £-231,652 |
| Profit After Tax | £-46,241 | £-46,291 | £-46,332 | £-46,373 | £-46,416 | £-231,652 |
| Change In Property Value | £41,250 | £70,813 | £89,224 | £94,577 | £83,543 | £379,407 |
| Net Return | £-4,991 | £24,522 | £42,892 | £48,204 | £37,127 | £147,754 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 2% | 4% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change