Flat
SW1V
3 beds
2 baths
Charlwood Street, Pimlico SW1V
Initial Investment
£615,549First YearProfit From Rental Income
£-188,981
↘ -31%After 5 Years
Change In Property Value
£178,743
↗ 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 | £37,708 | £37,754 | £37,796 | £37,840 | £37,883 | £188,981 |
| Profit Before Tax | £-37,708 | £-37,754 | £-37,796 | £-37,840 | £-37,883 | £-188,981 |
| Profit After Tax | £-37,708 | £-37,754 | £-37,796 | £-37,840 | £-37,883 | £-188,981 |
| Change In Property Value | £18,000 | £18,360 | £37,454 | £48,691 | £56,238 | £178,743 |
| Net Return | £-19,708 | £-19,394 | £-342 | £10,850 | £18,355 | £-10,238 |
| 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