Flat
SW1V
1 bed
1 bath
St. George's Square, Pimlico, London SW1V
Initial Investment
£519,549First YearProfit From Rental Income
£-165,176
↘ -32%After 5 Years
Change In Property Value
£154,911
↗ 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 | £32,947 | £32,993 | £33,035 | £33,079 | £33,122 | £165,176 |
| Profit Before Tax | £-32,947 | £-32,993 | £-33,035 | £-33,079 | £-33,122 | £-165,176 |
| Profit After Tax | £-32,947 | £-32,993 | £-33,035 | £-33,079 | £-33,122 | £-165,176 |
| Change In Property Value | £15,600 | £15,912 | £32,460 | £42,199 | £48,739 | £154,911 |
| Net Return | £-17,347 | £-17,081 | £-575 | £9,119 | £15,617 | £-10,265 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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