Flat
SW1W
1 bed
1 bath
Sloane Gardens, Chelsea, London SW1W
Initial Investment
£454,024First YearProfit From Rental Income
£-148,314
↘ -33%After 5 Years
Change In Property Value
£138,029
↗ 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 | £29,574 | £29,620 | £29,663 | £29,707 | £29,750 | £148,314 |
| Profit Before Tax | £-29,574 | £-29,620 | £-29,663 | £-29,707 | £-29,750 | £-148,314 |
| Profit After Tax | £-29,574 | £-29,620 | £-29,663 | £-29,707 | £-29,750 | £-148,314 |
| Change In Property Value | £13,900 | £14,178 | £28,923 | £37,600 | £43,428 | £138,029 |
| Net Return | £-15,674 | £-15,442 | £-740 | £7,893 | £13,678 | £-10,285 |
| 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