Flat
SW1X
2 beds
2 baths
Wilbraham Place, Sloane Square SW1X
Initial Investment
£995,549First YearProfit From Rental Income
£-273,290
↘ -27%After 5 Years
Change In Property Value
£263,149
↗ 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 | £54,569 | £54,615 | £54,658 | £54,702 | £54,745 | £273,290 |
| Profit Before Tax | £-54,569 | £-54,615 | £-54,658 | £-54,702 | £-54,745 | £-273,290 |
| Profit After Tax | £-54,569 | £-54,615 | £-54,658 | £-54,702 | £-54,745 | £-273,290 |
| Change In Property Value | £26,500 | £27,030 | £55,141 | £71,684 | £82,795 | £263,149 |
| Net Return | £-28,069 | £-27,585 | £483 | £16,981 | £28,050 | £-10,141 |
| 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