Flat
SW1P
1 bed
1 bath
Rogers House, Page Street SW1P
Initial Investment
£187,499First YearProfit From Rental Income
£-78,199
↘ -42%After 5 Years
Change In Property Value
£67,525
↗ 20%After 5 Years
Return On Investment
-6%
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 | £15,549 | £15,596 | £15,640 | £15,685 | £15,729 | £78,199 |
| Profit Before Tax | £-15,549 | £-15,596 | £-15,640 | £-15,685 | £-15,729 | £-78,199 |
| Profit After Tax | £-15,549 | £-15,596 | £-15,640 | £-15,685 | £-15,729 | £-78,199 |
| Change In Property Value | £6,800 | £6,936 | £14,149 | £18,394 | £21,245 | £67,525 |
| Net Return | £-8,749 | £-8,660 | £-1,491 | £2,709 | £5,516 | £-10,674 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change