Flat
SW1W
1 bed
1 bath
Gatliff Road, Westminster SW1W
Initial Investment
£412,499First YearProfit From Rental Income
£-113,409
↘ -27%After 5 Years
Change In Property Value
£176,597
↗ 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 | £22,592 | £22,642 | £22,683 | £22,725 | £22,767 | £113,409 |
| Profit Before Tax | £-22,592 | £-22,642 | £-22,683 | £-22,725 | £-22,767 | £-113,409 |
| Profit After Tax | £-22,592 | £-22,642 | £-22,683 | £-22,725 | £-22,767 | £-113,409 |
| Change In Property Value | £19,200 | £32,960 | £41,530 | £44,021 | £38,886 | £176,597 |
| Net Return | £-3,392 | £10,318 | £18,847 | £21,297 | £16,118 | £63,187 |
| Return From Rental Income (%) | -5% | -5% | -5% | -6% | -6% | -27% |
| 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