Flat
SW10
2 beds
1 bath
Edith Grove, Chelsea, London SW10
Initial Investment
£404,949First YearProfit From Rental Income
£-135,420
↘ -33%After 5 Years
Change In Property Value
£125,120
↗ 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 | £26,995 | £27,041 | £27,084 | £27,128 | £27,171 | £135,420 |
| Profit Before Tax | £-26,995 | £-27,041 | £-27,084 | £-27,128 | £-27,171 | £-135,420 |
| Profit After Tax | £-26,995 | £-27,041 | £-27,084 | £-27,128 | £-27,171 | £-135,420 |
| Change In Property Value | £12,600 | £12,852 | £26,218 | £34,084 | £39,366 | £125,120 |
| Net Return | £-14,395 | £-14,189 | £-866 | £6,955 | £12,196 | £-10,299 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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