Flat
SW1V
2 beds
2 baths
Warwick Way, Pimlico, London SW1V
Initial Investment
£379,275First YearProfit From Rental Income
£-128,674
↘ -34%After 5 Years
Change In Property Value
£118,367
↗ 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 | £25,646 | £25,692 | £25,735 | £25,779 | £25,822 | £128,674 |
| Profit Before Tax | £-25,646 | £-25,692 | £-25,735 | £-25,779 | £-25,822 | £-128,674 |
| Profit After Tax | £-25,646 | £-25,692 | £-25,735 | £-25,779 | £-25,822 | £-128,674 |
| Change In Property Value | £11,920 | £12,158 | £24,803 | £32,244 | £37,242 | £118,367 |
| Net Return | £-13,726 | £-13,534 | £-932 | £6,465 | £11,420 | £-10,307 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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