Flat
SW1P
1 bed
1 bath
Maclise House, Marsham Street, Westminster, London SW1P
Initial Investment
£250,174First YearProfit From Rental Income
£-90,575
↘ -36%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
-2%
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 | £18,062 | £18,089 | £18,115 | £18,142 | £18,167 | £90,575 |
| Profit Before Tax | £-18,062 | £-18,089 | £-18,115 | £-18,142 | £-18,167 | £-90,575 |
| Profit After Tax | £-18,062 | £-18,089 | £-18,115 | £-18,142 | £-18,167 | £-90,575 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £-9,562 | £-9,419 | £-428 | £4,851 | £8,390 | £-6,169 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change