Flat
SW1V
1 bed
1 bath
Alderney Street, London SW1V
Initial Investment
£416,274First YearProfit From Rental Income
£-138,395
↘ -33%After 5 Years
Change In Property Value
£128,099
↗ 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 | £27,590 | £27,636 | £27,679 | £27,723 | £27,766 | £138,395 |
| Profit Before Tax | £-27,590 | £-27,636 | £-27,679 | £-27,723 | £-27,766 | £-138,395 |
| Profit After Tax | £-27,590 | £-27,636 | £-27,679 | £-27,723 | £-27,766 | £-138,395 |
| Change In Property Value | £12,900 | £13,158 | £26,842 | £34,895 | £40,304 | £128,099 |
| Net Return | £-14,690 | £-14,478 | £-837 | £7,172 | £12,538 | £-10,296 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -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