Flat
SW1P
2 beds
2 baths
Horseferry Road, London SW1P
Initial Investment
£883,049First YearProfit From Rental Income
£-248,493
↘ -28%After 5 Years
Change In Property Value
£238,324
↗ 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 | £49,610 | £49,656 | £49,699 | £49,743 | £49,785 | £248,493 |
| Profit Before Tax | £-49,610 | £-49,656 | £-49,699 | £-49,743 | £-49,785 | £-248,493 |
| Profit After Tax | £-49,610 | £-49,656 | £-49,699 | £-49,743 | £-49,785 | £-248,493 |
| Change In Property Value | £24,000 | £24,480 | £49,939 | £64,921 | £74,984 | £238,324 |
| Net Return | £-25,610 | £-25,176 | £240 | £15,178 | £25,198 | £-10,169 |
| 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