Flat
SW1P
2 beds
2 baths
Greycoat Street, Westminster SW1P
Initial Investment
£555,549First YearProfit From Rental Income
£-212,978
↘ -38%After 5 Years
Change In Property Value
£163,848
↗ 20%After 5 Years
Return On Investment
-9%
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 | £42,177 | £42,394 | £42,597 | £42,804 | £43,006 | £212,978 |
| Profit Before Tax | £-42,177 | £-42,394 | £-42,597 | £-42,804 | £-43,006 | £-212,978 |
| Profit After Tax | £-42,177 | £-42,394 | £-42,597 | £-42,804 | £-43,006 | £-212,978 |
| Change In Property Value | £16,500 | £16,830 | £34,333 | £44,633 | £51,551 | £163,848 |
| Net Return | £-25,677 | £-25,564 | £-8,264 | £1,829 | £8,546 | £-49,130 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -5% | -5% | -1% | 0% | 2% | -9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change