Flat
SW1P
1 bed
1 bath
Marsham Street, Westminster SW1P
Initial Investment
£303,024First YearProfit From Rental Income
£-126,716
↘ -42%After 5 Years
Change In Property Value
£98,309
↗ 20%After 5 Years
Return On Investment
-9%
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 | £25,101 | £25,227 | £25,344 | £25,464 | £25,580 | £126,716 |
| Profit Before Tax | £-25,101 | £-25,227 | £-25,344 | £-25,464 | £-25,580 | £-126,716 |
| Profit After Tax | £-25,101 | £-25,227 | £-25,344 | £-25,464 | £-25,580 | £-126,716 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £-15,201 | £-15,129 | £-4,744 | £1,316 | £5,350 | £-28,408 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -5% | -5% | -2% | 0% | 2% | -9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change