Flat
SW1V
2 beds
2 baths
Cambridge Street, Pimlico SW1V
Initial Investment
£611,549First YearProfit From Rental Income
£-187,989
↘ -31%After 5 Years
Change In Property Value
£177,750
↗ 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 | £37,509 | £37,555 | £37,598 | £37,642 | £37,685 | £187,989 |
| Profit Before Tax | £-37,509 | £-37,555 | £-37,598 | £-37,642 | £-37,685 | £-187,989 |
| Profit After Tax | £-37,509 | £-37,555 | £-37,598 | £-37,642 | £-37,685 | £-187,989 |
| Change In Property Value | £17,900 | £18,258 | £37,246 | £48,420 | £55,925 | £177,750 |
| Net Return | £-19,609 | £-19,297 | £-352 | £10,778 | £18,241 | £-10,239 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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