Flat
SW1V
1 bed
1 bath
Sutherland Str, London SW1V
Initial Investment
£438,924First YearProfit From Rental Income
£-144,346
↘ -33%After 5 Years
Change In Property Value
£134,057
↗ 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 | £28,781 | £28,827 | £28,870 | £28,913 | £28,956 | £144,346 |
| Profit Before Tax | £-28,781 | £-28,827 | £-28,870 | £-28,913 | £-28,956 | £-144,346 |
| Profit After Tax | £-28,781 | £-28,827 | £-28,870 | £-28,913 | £-28,956 | £-144,346 |
| Change In Property Value | £13,500 | £13,770 | £28,091 | £36,518 | £42,178 | £134,057 |
| Net Return | £-15,281 | £-15,057 | £-779 | £7,605 | £13,222 | £-10,289 |
| 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