Flat
SW1P
1 bed
1 bath
Emery Hill Street, Westminster, London SW1P
Initial Investment
£336,999First YearProfit From Rental Income
£-117,566
↘ -35%After 5 Years
Change In Property Value
£107,246
↗ 20%After 5 Years
Return On Investment
-3%
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 | £23,425 | £23,471 | £23,513 | £23,557 | £23,600 | £117,566 |
| Profit Before Tax | £-23,425 | £-23,471 | £-23,513 | £-23,557 | £-23,600 | £-117,566 |
| Profit After Tax | £-23,425 | £-23,471 | £-23,513 | £-23,557 | £-23,600 | £-117,566 |
| Change In Property Value | £10,800 | £11,016 | £22,473 | £29,214 | £33,743 | £107,246 |
| Net Return | £-12,625 | £-12,455 | £-1,041 | £5,657 | £10,143 | £-10,320 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change