Flat
SW1P
2 beds
2 baths
10 Rochester Row SW1P
Initial Investment
£802,049First YearProfit From Rental Income
£-230,640
↘ -29%After 5 Years
Change In Property Value
£220,450
↗ 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 | £46,039 | £46,085 | £46,128 | £46,172 | £46,215 | £230,640 |
| Profit Before Tax | £-46,039 | £-46,085 | £-46,128 | £-46,172 | £-46,215 | £-230,640 |
| Profit After Tax | £-46,039 | £-46,085 | £-46,128 | £-46,172 | £-46,215 | £-230,640 |
| Change In Property Value | £22,200 | £22,644 | £46,194 | £60,052 | £69,360 | £220,450 |
| Net Return | £-23,839 | £-23,441 | £66 | £13,880 | £23,145 | £-10,190 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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