Flat
SW1W
3 beds
2 baths
Ebury Street, London SW1W
Initial Investment
£964,049First YearProfit From Rental Income
£-217,978
↘ -23%After 5 Years
Change In Property Value
£355,952
↗ 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 | £43,506 | £43,556 | £43,597 | £43,639 | £43,681 | £217,978 |
| Profit Before Tax | £-43,506 | £-43,556 | £-43,597 | £-43,639 | £-43,681 | £-217,978 |
| Profit After Tax | £-43,506 | £-43,556 | £-43,597 | £-43,639 | £-43,681 | £-217,978 |
| Change In Property Value | £38,700 | £66,435 | £83,708 | £88,731 | £78,379 | £355,952 |
| Net Return | £-4,806 | £22,879 | £40,111 | £45,092 | £34,697 | £137,974 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| 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