Flat
SW1V
2 beds
2 baths
Sussex Street, Pimlico SW1V
Initial Investment
£878,549First YearProfit From Rental Income
£-252,264
↘ -29%After 5 Years
Change In Property Value
£237,331
↗ 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 | £50,324 | £50,391 | £50,453 | £50,517 | £50,579 | £252,264 |
| Profit Before Tax | £-50,324 | £-50,391 | £-50,453 | £-50,517 | £-50,579 | £-252,264 |
| Profit After Tax | £-50,324 | £-50,391 | £-50,453 | £-50,517 | £-50,579 | £-252,264 |
| Change In Property Value | £23,900 | £24,378 | £49,731 | £64,650 | £74,671 | £237,331 |
| Net Return | £-26,424 | £-26,013 | £-722 | £14,133 | £24,092 | £-14,933 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -3% | -3% | 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