Flat
SW1V
2 beds
1 bath
Moreton Place, London SW1V
Initial Investment
£457,044First YearProfit From Rental Income
£-149,107
↘ -33%After 5 Years
Change In Property Value
£138,824
↗ 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 | £29,733 | £29,779 | £29,822 | £29,866 | £29,908 | £149,107 |
| Profit Before Tax | £-29,733 | £-29,779 | £-29,822 | £-29,866 | £-29,908 | £-149,107 |
| Profit After Tax | £-29,733 | £-29,779 | £-29,822 | £-29,866 | £-29,908 | £-149,107 |
| Change In Property Value | £13,980 | £14,260 | £29,090 | £37,816 | £43,678 | £138,824 |
| Net Return | £-15,753 | £-15,519 | £-732 | £7,951 | £13,770 | £-10,284 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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