Flat
SW1P
1 bed
1 bath
John Islip Street, Millbank SW1P
Initial Investment
£567,549First YearProfit From Rental Income
£-177,078
↘ -31%After 5 Years
Change In Property Value
£166,827
↗ 20%After 5 Years
Return On Investment
-2%
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 | £35,327 | £35,373 | £35,416 | £35,460 | £35,502 | £177,078 |
| Profit Before Tax | £-35,327 | £-35,373 | £-35,416 | £-35,460 | £-35,502 | £-177,078 |
| Profit After Tax | £-35,327 | £-35,373 | £-35,416 | £-35,460 | £-35,502 | £-177,078 |
| Change In Property Value | £16,800 | £17,136 | £34,957 | £45,445 | £52,489 | £166,827 |
| Net Return | £-18,527 | £-18,237 | £-459 | £9,985 | £16,986 | £-10,252 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change