Flat
SW1X
1 bed
1 bath
Cadogan Place, London SW1X
Initial Investment
£878,549First YearProfit From Rental Income
£-202,695
↘ -23%After 5 Years
Change In Property Value
£329,739
↗ 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 | £40,449 | £40,499 | £40,540 | £40,582 | £40,625 | £202,695 |
| Profit Before Tax | £-40,449 | £-40,499 | £-40,540 | £-40,582 | £-40,625 | £-202,695 |
| Profit After Tax | £-40,449 | £-40,499 | £-40,540 | £-40,582 | £-40,625 | £-202,695 |
| Change In Property Value | £35,850 | £61,543 | £77,544 | £82,196 | £72,607 | £329,739 |
| Net Return | £-4,599 | £21,043 | £37,003 | £41,614 | £31,982 | £127,044 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | -1% | 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