Flat
SW1X
2 beds
1 bath
Pont Street, Knightsbridge SW1X
Initial Investment
£973,049First YearProfit From Rental Income
£-219,587
↘ -23%After 5 Years
Change In Property Value
£358,712
↗ 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 | £43,828 | £43,878 | £43,919 | £43,960 | £44,003 | £219,587 |
| Profit Before Tax | £-43,828 | £-43,878 | £-43,919 | £-43,960 | £-44,003 | £-219,587 |
| Profit After Tax | £-43,828 | £-43,878 | £-43,919 | £-43,960 | £-44,003 | £-219,587 |
| Change In Property Value | £39,000 | £66,950 | £84,357 | £89,418 | £78,986 | £358,712 |
| Net Return | £-4,828 | £23,073 | £40,439 | £45,458 | £34,983 | £139,125 |
| 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