Flat
SW1V
3 beds
2 baths
Moreton Street, London SW1V
Initial Investment
£676,049First YearProfit From Rental Income
£-202,867
↘ -30%After 5 Years
Change In Property Value
£192,645
↗ 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 | £40,485 | £40,531 | £40,574 | £40,618 | £40,660 | £202,867 |
| Profit Before Tax | £-40,485 | £-40,531 | £-40,574 | £-40,618 | £-40,660 | £-202,867 |
| Profit After Tax | £-40,485 | £-40,531 | £-40,574 | £-40,618 | £-40,660 | £-202,867 |
| Change In Property Value | £19,400 | £19,788 | £40,368 | £52,478 | £60,612 | £192,645 |
| Net Return | £-21,085 | £-20,743 | £-206 | £11,860 | £19,952 | £-10,222 |
| 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