Flat
SW1X
2 beds
1 bath
Pont Street, Knightsbridge SW1X
Initial Investment
£973,049First YearProfit From Rental Income
£-268,331
↘ -28%After 5 Years
Change In Property Value
£258,184
↗ 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 | £53,578 | £53,624 | £53,666 | £53,710 | £53,753 | £268,331 |
| Profit Before Tax | £-53,578 | £-53,624 | £-53,666 | £-53,710 | £-53,753 | £-268,331 |
| Profit After Tax | £-53,578 | £-53,624 | £-53,666 | £-53,710 | £-53,753 | £-268,331 |
| Change In Property Value | £26,000 | £26,520 | £54,101 | £70,331 | £81,232 | £258,184 |
| Net Return | £-27,578 | £-27,104 | £434 | £16,621 | £27,479 | £-10,147 |
| 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