Flat
SW1Y
1 bed
1 bath
Panton Street, London SW1Y
Initial Investment
£476,674First YearProfit From Rental Income
£-154,265
↘ -32%After 5 Years
Change In Property Value
£143,987
↗ 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 | £30,764 | £30,810 | £30,853 | £30,897 | £30,940 | £154,265 |
| Profit Before Tax | £-30,764 | £-30,810 | £-30,853 | £-30,897 | £-30,940 | £-154,265 |
| Profit After Tax | £-30,764 | £-30,810 | £-30,853 | £-30,897 | £-30,940 | £-154,265 |
| Change In Property Value | £14,500 | £14,790 | £30,172 | £39,223 | £45,303 | £143,987 |
| Net Return | £-16,264 | £-16,020 | £-682 | £8,326 | £14,363 | £-10,278 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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