Flat
SW10
1 bed
1 bath
Chelsea Island, London SW10
Initial Investment
£321,899First YearProfit From Rental Income
£-113,598
↘ -35%After 5 Years
Change In Property Value
£103,274
↗ 20%After 5 Years
Return On Investment
-3%
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 | £22,631 | £22,677 | £22,720 | £22,764 | £22,806 | £113,598 |
| Profit Before Tax | £-22,631 | £-22,677 | £-22,720 | £-22,764 | £-22,806 | £-113,598 |
| Profit After Tax | £-22,631 | £-22,677 | £-22,720 | £-22,764 | £-22,806 | £-113,598 |
| Change In Property Value | £10,400 | £10,608 | £21,640 | £28,132 | £32,493 | £103,274 |
| Net Return | £-12,231 | £-12,069 | £-1,080 | £5,369 | £9,686 | £-10,325 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change