Flat
SW1V
2 beds
2 baths
St. Georges Square, Pimlico SW1V
Initial Investment
£680,549First YearProfit From Rental Income
£-203,859
↘ -30%After 5 Years
Change In Property Value
£193,638
↗ 20%After 5 Years
Return On Investment
-2%
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 | £40,683 | £40,729 | £40,772 | £40,816 | £40,859 | £203,859 |
| Profit Before Tax | £-40,683 | £-40,729 | £-40,772 | £-40,816 | £-40,859 | £-203,859 |
| Profit After Tax | £-40,683 | £-40,729 | £-40,772 | £-40,816 | £-40,859 | £-203,859 |
| Change In Property Value | £19,500 | £19,890 | £40,576 | £52,748 | £60,924 | £193,638 |
| Net Return | £-21,183 | £-20,839 | £-196 | £11,932 | £20,066 | £-10,221 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change