Flat
SW1V
1 bed
1 bath
Lindsay Square, Westminster SW1V
Initial Investment
£325,674First YearProfit From Rental Income
£-128,166
↘ -39%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
-7%
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 | £25,429 | £25,535 | £25,634 | £25,735 | £25,833 | £128,166 |
| Profit Before Tax | £-25,429 | £-25,535 | £-25,634 | £-25,735 | £-25,833 | £-128,166 |
| Profit After Tax | £-25,429 | £-25,535 | £-25,634 | £-25,735 | £-25,833 | £-128,166 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £-14,929 | £-14,825 | £-3,786 | £2,668 | £6,972 | £-23,900 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 2% | -7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change