Flat
SW10
3 beds
1 bath
Blantyre Walk, Chelsea SW10
Initial Investment
£534,749First YearProfit From Rental Income
£-168,945
↘ -32%After 5 Years
Change In Property Value
£158,684
↗ 20%After 5 Years
Return On Investment
-2%
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 | £33,700 | £33,746 | £33,789 | £33,833 | £33,876 | £168,945 |
| Profit Before Tax | £-33,700 | £-33,746 | £-33,789 | £-33,833 | £-33,876 | £-168,945 |
| Profit After Tax | £-33,700 | £-33,746 | £-33,789 | £-33,833 | £-33,876 | £-168,945 |
| Change In Property Value | £15,980 | £16,300 | £33,251 | £43,227 | £49,927 | £158,684 |
| Net Return | £-17,720 | £-17,447 | £-538 | £9,393 | £16,051 | £-10,261 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change