Flat
SW1P
0 beds
1 bath
Morpeth Terrace, London SW1P
Initial Investment
£231,262First YearProfit From Rental Income
£-89,783
↘ -39%After 5 Years
Change In Property Value
£79,431
↗ 20%After 5 Years
Return On Investment
-4%
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 | £17,868 | £17,914 | £17,957 | £18,001 | £18,043 | £89,783 |
| Profit Before Tax | £-17,868 | £-17,914 | £-17,957 | £-18,001 | £-18,043 | £-89,783 |
| Profit After Tax | £-17,868 | £-17,914 | £-17,957 | £-18,001 | £-18,043 | £-89,783 |
| Change In Property Value | £7,999 | £8,159 | £16,644 | £21,638 | £24,991 | £79,431 |
| Net Return | £-9,869 | £-9,755 | £-1,313 | £3,637 | £6,948 | £-10,352 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change