Flat
SW1P
1 bed
1 bath
Rogers House, Page Street SW1P
Initial Investment
£194,799First YearProfit From Rental Income
£-79,875
↘ -41%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
-5%
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 | £15,886 | £15,932 | £15,975 | £16,019 | £16,062 | £79,875 |
| Profit Before Tax | £-15,886 | £-15,932 | £-15,975 | £-16,019 | £-16,062 | £-79,875 |
| Profit After Tax | £-15,886 | £-15,932 | £-15,975 | £-16,019 | £-16,062 | £-79,875 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £-8,886 | £-8,792 | £-1,410 | £2,916 | £5,809 | £-10,363 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change