Flat
SW1W
3 beds
2 baths
Ebury Street, London SW1W
Initial Investment
£964,049First YearProfit From Rental Income
£-266,347
↘ -28%After 5 Years
Change In Property Value
£256,198
↗ 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 | £53,181 | £53,227 | £53,270 | £53,314 | £53,356 | £266,347 |
| Profit Before Tax | £-53,181 | £-53,227 | £-53,270 | £-53,314 | £-53,356 | £-266,347 |
| Profit After Tax | £-53,181 | £-53,227 | £-53,270 | £-53,314 | £-53,356 | £-266,347 |
| Change In Property Value | £25,800 | £26,316 | £53,685 | £69,790 | £80,607 | £256,198 |
| Net Return | £-27,381 | £-26,911 | £415 | £16,476 | £27,251 | £-10,149 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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