Flat
SW10
2 beds
1 bath
Redcliffe Gardens, South Kensington SW10
Initial Investment
£363,424First YearProfit From Rental Income
£-132,341
↘ -36%After 5 Years
Change In Property Value
£114,197
↗ 20%After 5 Years
Return On Investment
-5%
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 | £26,313 | £26,394 | £26,469 | £26,546 | £26,620 | £132,341 |
| Profit Before Tax | £-26,313 | £-26,394 | £-26,469 | £-26,546 | £-26,620 | £-132,341 |
| Profit After Tax | £-26,313 | £-26,394 | £-26,469 | £-26,546 | £-26,620 | £-132,341 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £-14,813 | £-14,664 | £-2,540 | £4,562 | £9,309 | £-18,145 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change