Flat
SW1P
1 bed
1 bath
Westminster Palace Gardens, Westminster SW1P
Initial Investment
£229,839First YearProfit From Rental Income
£-89,397
↘ -39%After 5 Years
Change In Property Value
£79,044
↗ 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 | £17,791 | £17,837 | £17,880 | £17,923 | £17,966 | £89,397 |
| Profit Before Tax | £-17,791 | £-17,837 | £-17,880 | £-17,923 | £-17,966 | £-89,397 |
| Profit After Tax | £-17,791 | £-17,837 | £-17,880 | £-17,923 | £-17,966 | £-89,397 |
| Change In Property Value | £7,960 | £8,119 | £16,563 | £21,532 | £24,870 | £79,044 |
| Net Return | £-9,831 | £-9,717 | £-1,316 | £3,609 | £6,903 | £-10,352 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change