Flat
SW1V
2 beds
2 baths
Belgrave Road, Pimlico SW1V
Initial Investment
£491,774First YearProfit From Rental Income
£-130,301
↘ -26%After 5 Years
Change In Property Value
£205,569
↗ 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 | £25,970 | £26,020 | £26,061 | £26,103 | £26,146 | £130,301 |
| Profit Before Tax | £-25,970 | £-26,020 | £-26,061 | £-26,103 | £-26,146 | £-130,301 |
| Profit After Tax | £-25,970 | £-26,020 | £-26,061 | £-26,103 | £-26,146 | £-130,301 |
| Change In Property Value | £22,350 | £38,368 | £48,343 | £51,244 | £45,265 | £205,569 |
| Net Return | £-3,620 | £12,347 | £22,282 | £25,140 | £19,119 | £75,268 |
| 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