Flat
SW1P
1 bed
1 bath
Marsham Street, Westminster, London SW1P
Initial Investment
£220,349First YearProfit From Rental Income
£-84,290
↘ -38%After 5 Years
Change In Property Value
£76,462
↗ 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 | £16,791 | £16,826 | £16,858 | £16,892 | £16,924 | £84,290 |
| Profit Before Tax | £-16,791 | £-16,826 | £-16,858 | £-16,892 | £-16,924 | £-84,290 |
| Profit After Tax | £-16,791 | £-16,826 | £-16,858 | £-16,892 | £-16,924 | £-84,290 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £24,057 | £76,462 |
| Net Return | £-9,091 | £-8,972 | £-836 | £3,937 | £7,133 | £-7,828 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 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