Flat
SW1V
1 bed
1 bath
Belgrave Road, London SW1V
Initial Investment
£297,362First YearProfit From Rental Income
£-88,876
↘ -30%After 5 Years
Change In Property Value
£134,517
↗ 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 | £17,685 | £17,735 | £17,776 | £17,818 | £17,861 | £88,876 |
| Profit Before Tax | £-17,685 | £-17,735 | £-17,776 | £-17,818 | £-17,861 | £-88,876 |
| Profit After Tax | £-17,685 | £-17,735 | £-17,776 | £-17,818 | £-17,861 | £-88,876 |
| Change In Property Value | £14,625 | £25,106 | £31,634 | £33,532 | £29,620 | £134,517 |
| Net Return | £-3,060 | £7,371 | £13,858 | £15,714 | £11,759 | £45,641 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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