Flat
SW1V
1 bed
1 bath
Charlwood Street, Pimlico SW1V
Initial Investment
£344,549First YearProfit From Rental Income
£-127,523
↘ -37%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
-5%
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 | £25,348 | £25,429 | £25,505 | £25,583 | £25,658 | £127,523 |
| Profit Before Tax | £-25,348 | £-25,429 | £-25,505 | £-25,583 | £-25,658 | £-127,523 |
| Profit After Tax | £-25,348 | £-25,429 | £-25,505 | £-25,583 | £-25,658 | £-127,523 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £-14,348 | £-14,209 | £-2,616 | £4,173 | £8,710 | £-18,291 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change