Flat
SW1H
1 bed
1 bath
55 Victoria Street, Victoria SW1H
Initial Investment
£878,549First YearProfit From Rental Income
£-247,501
↘ -28%After 5 Years
Change In Property Value
£237,331
↗ 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 | £49,412 | £49,458 | £49,501 | £49,544 | £49,587 | £247,501 |
| Profit Before Tax | £-49,412 | £-49,458 | £-49,501 | £-49,544 | £-49,587 | £-247,501 |
| Profit After Tax | £-49,412 | £-49,458 | £-49,501 | £-49,544 | £-49,587 | £-247,501 |
| Change In Property Value | £23,900 | £24,378 | £49,731 | £64,650 | £74,671 | £237,331 |
| Net Return | £-25,512 | £-25,080 | £231 | £15,106 | £25,084 | £-10,171 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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