Flat
SW1W
1 bed
1 bath
Bramah House, Grosvenor Waterside, 9 Gatliff Road, London SW1W
Initial Investment
£531,549First YearProfit From Rental Income
£-138,345
↘ -26%After 5 Years
Change In Property Value
£219,366
↗ 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 | £27,579 | £27,629 | £27,670 | £27,712 | £27,755 | £138,345 |
| Profit Before Tax | £-27,579 | £-27,629 | £-27,670 | £-27,712 | £-27,755 | £-138,345 |
| Profit After Tax | £-27,579 | £-27,629 | £-27,670 | £-27,712 | £-27,755 | £-138,345 |
| Change In Property Value | £23,850 | £40,943 | £51,588 | £54,683 | £48,303 | £219,366 |
| Net Return | £-3,729 | £13,313 | £23,917 | £26,971 | £20,549 | £81,021 |
| 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