Flat
SW1V
0 beds
4 baths
Lupus Street, London SW1V
Initial Investment
£1,040,549First YearProfit From Rental Income
£-283,209
↘ -27%After 5 Years
Change In Property Value
£273,079
↗ 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 | £56,553 | £56,599 | £56,642 | £56,686 | £56,729 | £283,209 |
| Profit Before Tax | £-56,553 | £-56,599 | £-56,642 | £-56,686 | £-56,729 | £-283,209 |
| Profit After Tax | £-56,553 | £-56,599 | £-56,642 | £-56,686 | £-56,729 | £-283,209 |
| Change In Property Value | £27,500 | £28,050 | £57,222 | £74,389 | £85,919 | £273,079 |
| Net Return | £-29,053 | £-28,549 | £580 | £17,703 | £29,190 | £-10,129 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| 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