Terraced
SW1P
3 beds
3 baths
Causton Street, London SW1P
Initial Investment
£968,549First YearProfit From Rental Income
£-259,506
↘ -27%After 5 Years
Change In Property Value
£257,191
↗ 20%After 5 Years
Return On Investment
0%
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 | £51,879 | £51,891 | £51,901 | £51,912 | £51,923 | £259,506 |
| Profit Before Tax | £-51,879 | £-51,891 | £-51,901 | £-51,912 | £-51,923 | £-259,506 |
| Profit After Tax | £-51,879 | £-51,891 | £-51,901 | £-51,912 | £-51,923 | £-259,506 |
| Change In Property Value | £25,900 | £26,418 | £53,893 | £70,061 | £80,920 | £257,191 |
| Net Return | £-25,979 | £-25,473 | £1,991 | £18,148 | £28,997 | £-2,315 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change