Flat
SW10
1 bed
1 bath
Redcliffe Square, Chelsea SW10
Initial Investment
£434,394First YearProfit From Rental Income
£-143,156
↘ -33%After 5 Years
Change In Property Value
£132,866
↗ 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 | £28,543 | £28,589 | £28,632 | £28,675 | £28,718 | £143,156 |
| Profit Before Tax | £-28,543 | £-28,589 | £-28,632 | £-28,675 | £-28,718 | £-143,156 |
| Profit After Tax | £-28,543 | £-28,589 | £-28,632 | £-28,675 | £-28,718 | £-143,156 |
| Change In Property Value | £13,380 | £13,648 | £27,841 | £36,193 | £41,803 | £132,866 |
| Net Return | £-15,163 | £-14,941 | £-790 | £7,518 | £13,085 | £-10,291 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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