Flat
SW1W
1 bed
1 bath
Ebury, Sutherland Apartments, Alba Square, London SW1W
Initial Investment
£555,549First YearProfit From Rental Income
£-143,171
↘ -26%After 5 Years
Change In Property Value
£227,644
↗ 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 | £28,544 | £28,594 | £28,635 | £28,677 | £28,720 | £143,171 |
| Profit Before Tax | £-28,544 | £-28,594 | £-28,635 | £-28,677 | £-28,720 | £-143,171 |
| Profit After Tax | £-28,544 | £-28,594 | £-28,635 | £-28,677 | £-28,720 | £-143,171 |
| Change In Property Value | £24,750 | £42,488 | £53,534 | £56,746 | £50,126 | £227,644 |
| Net Return | £-3,794 | £13,893 | £24,899 | £28,069 | £21,406 | £84,473 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -1% | 3% | 4% | 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