Flat
SW1V
0 beds
0 baths
Winchester Street, Pimlico, London SW1V
Initial Investment
£85,600First YearProfit From Rental Income
£71
↗ 0%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
41%
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 | £9,624 | £9,816 | £10,062 | £10,313 | £10,571 | £50,387 |
| Total Expenses | £9,906 | £9,971 | £10,038 | £10,107 | £10,176 | £50,198 |
| Profit Before Tax | £-282 | £-154 | £24 | £206 | £396 | £189 |
| Profit After Tax | £-282 | £-154 | £19 | £167 | £320 | £71 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £3,218 | £3,416 | £7,302 | £9,635 | £11,256 | £34,826 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change