Flat
SW1P
2 beds
2 baths
Elverton Street, Westminster SW1P
Initial Investment
£412,499First YearProfit From Rental Income
£-143,575
↘ -35%After 5 Years
Change In Property Value
£127,106
↗ 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 | £28,574 | £28,647 | £28,716 | £28,785 | £28,853 | £143,575 |
| Profit Before Tax | £-28,574 | £-28,647 | £-28,716 | £-28,785 | £-28,853 | £-143,575 |
| Profit After Tax | £-28,574 | £-28,647 | £-28,716 | £-28,785 | £-28,853 | £-143,575 |
| Change In Property Value | £12,800 | £13,056 | £26,634 | £34,625 | £39,991 | £127,106 |
| Net Return | £-15,774 | £-15,591 | £-2,081 | £5,839 | £11,138 | £-16,469 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change