Flat
SW1W
3 beds
2 baths
Lower Sloane Street, Chelsea SW1W
Initial Investment
£1,063,049First YearProfit From Rental Income
£-288,168
↘ -27%After 5 Years
Change In Property Value
£278,045
↗ 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 | £57,545 | £57,591 | £57,634 | £57,678 | £57,720 | £288,168 |
| Profit Before Tax | £-57,545 | £-57,591 | £-57,634 | £-57,678 | £-57,720 | £-288,168 |
| Profit After Tax | £-57,545 | £-57,591 | £-57,634 | £-57,678 | £-57,720 | £-288,168 |
| Change In Property Value | £28,000 | £28,560 | £58,262 | £75,741 | £87,481 | £278,045 |
| Net Return | £-29,545 | £-29,031 | £628 | £18,063 | £29,761 | £-10,124 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| 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