Flat
SW1P
2 beds
2 baths
The Courthouse, Horseferry Road, Westminster, London SW1P
Initial Investment
£928,049First YearProfit From Rental Income
£-258,412
↘ -28%After 5 Years
Change In Property Value
£248,254
↗ 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 | £51,594 | £51,640 | £51,683 | £51,727 | £51,769 | £258,412 |
| Profit Before Tax | £-51,594 | £-51,640 | £-51,683 | £-51,727 | £-51,769 | £-258,412 |
| Profit After Tax | £-51,594 | £-51,640 | £-51,683 | £-51,727 | £-51,769 | £-258,412 |
| Change In Property Value | £25,000 | £25,500 | £52,020 | £67,626 | £78,108 | £248,254 |
| Net Return | £-26,594 | £-26,140 | £337 | £15,899 | £26,339 | £-10,158 |
| 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