Flat
SW10
2 beds
2 baths
Finborough Road, South Kensington SW10
Initial Investment
£382,299First YearProfit From Rental Income
£-126,335
↘ -33%After 5 Years
Change In Property Value
£119,162
↗ 20%After 5 Years
Return On Investment
-2%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £25,205 | £25,237 | £25,267 | £25,298 | £25,328 | £126,335 |
| Profit Before Tax | £-25,205 | £-25,237 | £-25,267 | £-25,298 | £-25,328 | £-126,335 |
| Profit After Tax | £-25,205 | £-25,237 | £-25,267 | £-25,298 | £-25,328 | £-126,335 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £-13,205 | £-12,997 | £-298 | £7,163 | £12,164 | £-7,173 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change