Flat
SW1E
2 beds
2 baths
Wellington House, 70 Buckingham Gate, Westminster, London SW1E
Initial Investment
£1,153,048First YearProfit From Rental Income
£-308,006
↘ -27%After 5 Years
Change In Property Value
£297,905
↗ 20%After 5 Years
Return On Investment
-1%
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 | £61,513 | £61,559 | £61,601 | £61,645 | £61,688 | £308,006 |
| Profit Before Tax | £-61,513 | £-61,559 | £-61,601 | £-61,645 | £-61,688 | £-308,006 |
| Profit After Tax | £-61,513 | £-61,559 | £-61,601 | £-61,645 | £-61,688 | £-308,006 |
| Change In Property Value | £30,000 | £30,600 | £62,424 | £81,151 | £93,730 | £297,905 |
| Net Return | £-31,513 | £-30,959 | £823 | £19,506 | £32,042 | £-10,101 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change