Flat
SW1V
2 beds
2 baths
Sussex Street, Pimlico SW1V
Initial Investment
£968,549First YearProfit From Rental Income
£-267,339
↘ -28%After 5 Years
Change In Property Value
£257,191
↗ 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 | £53,379 | £53,425 | £53,468 | £53,512 | £53,555 | £267,339 |
| Profit Before Tax | £-53,379 | £-53,425 | £-53,468 | £-53,512 | £-53,555 | £-267,339 |
| Profit After Tax | £-53,379 | £-53,425 | £-53,468 | £-53,512 | £-53,555 | £-267,339 |
| Change In Property Value | £25,900 | £26,418 | £53,893 | £70,061 | £80,920 | £257,191 |
| Net Return | £-27,479 | £-27,007 | £425 | £16,549 | £27,365 | £-10,148 |
| 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