Flat
SW1H
2 beds
2 baths
Artillery Mansions, Victoria Street, Westminster, London SW1H
Initial Investment
£689,549First YearProfit From Rental Income
£-205,843
↘ -30%After 5 Years
Change In Property Value
£195,624
↗ 20%After 5 Years
Return On Investment
-1%
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 | £41,080 | £41,126 | £41,169 | £41,213 | £41,255 | £205,843 |
| Profit Before Tax | £-41,080 | £-41,126 | £-41,169 | £-41,213 | £-41,255 | £-205,843 |
| Profit After Tax | £-41,080 | £-41,126 | £-41,169 | £-41,213 | £-41,255 | £-205,843 |
| Change In Property Value | £19,700 | £20,094 | £40,992 | £53,289 | £61,549 | £195,624 |
| Net Return | £-21,380 | £-21,032 | £-177 | £12,077 | £20,294 | £-10,218 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change