Flat
SW1X
2 beds
2 baths
Wilbraham Place, Sloane Square SW1X
Initial Investment
£995,549First YearProfit From Rental Income
£-223,609
↘ -22%After 5 Years
Change In Property Value
£365,610
↗ 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 | £44,632 | £44,682 | £44,723 | £44,765 | £44,807 | £223,609 |
| Profit Before Tax | £-44,632 | £-44,682 | £-44,723 | £-44,765 | £-44,807 | £-223,609 |
| Profit After Tax | £-44,632 | £-44,682 | £-44,723 | £-44,765 | £-44,807 | £-223,609 |
| Change In Property Value | £39,750 | £68,238 | £85,979 | £91,138 | £80,505 | £365,610 |
| Net Return | £-4,882 | £23,556 | £41,256 | £46,373 | £35,698 | £142,001 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -5% | -22% |
| 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