Flat
SW1V
2 beds
2 baths
Belgrave Road, Pimlico SW1V
Initial Investment
£793,049First YearProfit From Rental Income
£-228,656
↘ -29%After 5 Years
Change In Property Value
£218,464
↗ 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 | £45,643 | £45,689 | £45,731 | £45,775 | £45,818 | £228,656 |
| Profit Before Tax | £-45,643 | £-45,689 | £-45,731 | £-45,775 | £-45,818 | £-228,656 |
| Profit After Tax | £-45,643 | £-45,689 | £-45,731 | £-45,775 | £-45,818 | £-228,656 |
| Change In Property Value | £22,000 | £22,440 | £45,778 | £59,511 | £68,735 | £218,464 |
| Net Return | £-23,643 | £-23,249 | £46 | £13,736 | £22,917 | £-10,192 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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