Flat
SW1Y
1 bed
1 bath
Bray House, Duke Of York Street, London SW1Y
Initial Investment
£595,549First YearProfit From Rental Income
£-184,021
↘ -31%After 5 Years
Change In Property Value
£173,778
↗ 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 | £36,716 | £36,762 | £36,805 | £36,848 | £36,891 | £184,021 |
| Profit Before Tax | £-36,716 | £-36,762 | £-36,805 | £-36,848 | £-36,891 | £-184,021 |
| Profit After Tax | £-36,716 | £-36,762 | £-36,805 | £-36,848 | £-36,891 | £-184,021 |
| Change In Property Value | £17,500 | £17,850 | £36,414 | £47,338 | £54,676 | £173,778 |
| Net Return | £-19,216 | £-18,912 | £-391 | £10,490 | £17,785 | £-10,244 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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