Flat
SW10
1 bed
1 bath
Harcourt Terrace, Chelsea, London SW10
Initial Investment
£635,549First YearProfit From Rental Income
£-193,940
↘ -31%After 5 Years
Change In Property Value
£183,708
↗ 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 | £38,699 | £38,745 | £38,788 | £38,832 | £38,875 | £193,940 |
| Profit Before Tax | £-38,699 | £-38,745 | £-38,788 | £-38,832 | £-38,875 | £-193,940 |
| Profit After Tax | £-38,699 | £-38,745 | £-38,788 | £-38,832 | £-38,875 | £-193,940 |
| Change In Property Value | £18,500 | £18,870 | £38,495 | £50,043 | £57,800 | £183,708 |
| Net Return | £-20,199 | £-19,875 | £-294 | £11,211 | £18,925 | £-10,232 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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