Flat
SW1V
2 beds
1 bath
Vauxhall Bridge Road, Westminster SW1V
Initial Investment
£457,799First YearProfit From Rental Income
£-167,665
↘ -37%After 5 Years
Change In Property Value
£139,022
↗ 20%After 5 Years
Return On Investment
-6%
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 | £33,289 | £33,415 | £33,534 | £33,655 | £33,773 | £167,665 |
| Profit Before Tax | £-33,289 | £-33,415 | £-33,534 | £-33,655 | £-33,773 | £-167,665 |
| Profit After Tax | £-33,289 | £-33,415 | £-33,534 | £-33,655 | £-33,773 | £-167,665 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,871 | £43,740 | £139,022 |
| Net Return | £-19,289 | £-19,135 | £-4,403 | £4,216 | £9,968 | £-28,643 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 2% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change