Flat
SW1E
2 beds
2 baths
Palace Street, Westminster SW1E
Initial Investment
£703,049First YearProfit From Rental Income
£-208,818
↘ -30%After 5 Years
Change In Property Value
£198,603
↗ 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 | £41,675 | £41,721 | £41,764 | £41,808 | £41,850 | £208,818 |
| Profit Before Tax | £-41,675 | £-41,721 | £-41,764 | £-41,808 | £-41,850 | £-208,818 |
| Profit After Tax | £-41,675 | £-41,721 | £-41,764 | £-41,808 | £-41,850 | £-208,818 |
| Change In Property Value | £20,000 | £20,400 | £41,616 | £54,101 | £62,486 | £198,603 |
| Net Return | £-21,675 | £-21,321 | £-148 | £12,293 | £20,636 | £-10,215 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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