Flat
SW1P
0 beds
1 bath
Page Street, London SW1P
Initial Investment
£158,870First YearProfit From Rental Income
£-69,757
↘ -44%After 5 Years
Change In Property Value
£59,382
↗ 20%After 5 Years
Return On Investment
-7%
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 | £13,863 | £13,909 | £13,952 | £13,996 | £14,038 | £69,757 |
| Profit Before Tax | £-13,863 | £-13,909 | £-13,952 | £-13,996 | £-14,038 | £-69,757 |
| Profit After Tax | £-13,863 | £-13,909 | £-13,952 | £-13,996 | £-14,038 | £-69,757 |
| Change In Property Value | £5,980 | £6,100 | £12,443 | £16,176 | £18,683 | £59,382 |
| Net Return | £-7,883 | £-7,809 | £-1,509 | £2,180 | £4,645 | £-10,375 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change