Flat
SW1W
1 bed
1 bath
Lower Sloane Street, London SW1W
Initial Investment
£757,049First YearProfit From Rental Income
£-220,721
↘ -29%After 5 Years
Change In Property Value
£210,519
↗ 20%After 5 Years
Return On Investment
-1%
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 | £44,056 | £44,102 | £44,144 | £44,188 | £44,231 | £220,721 |
| Profit Before Tax | £-44,056 | £-44,102 | £-44,144 | £-44,188 | £-44,231 | £-220,721 |
| Profit After Tax | £-44,056 | £-44,102 | £-44,144 | £-44,188 | £-44,231 | £-220,721 |
| Change In Property Value | £21,200 | £21,624 | £44,113 | £57,347 | £66,236 | £210,519 |
| Net Return | £-22,856 | £-22,478 | £-32 | £13,159 | £22,005 | £-10,201 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change