Flat
SW1V
3 beds
1 bath
Tachbrook Street, Pimlico SW1V
Initial Investment
£380,034First YearProfit From Rental Income
£-128,873
↘ -34%After 5 Years
Change In Property Value
£118,566
↗ 20%After 5 Years
Return On Investment
-3%
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 | £25,686 | £25,732 | £25,775 | £25,819 | £25,861 | £128,873 |
| Profit Before Tax | £-25,686 | £-25,732 | £-25,775 | £-25,819 | £-25,861 | £-128,873 |
| Profit After Tax | £-25,686 | £-25,732 | £-25,775 | £-25,819 | £-25,861 | £-128,873 |
| Change In Property Value | £11,940 | £12,179 | £24,845 | £32,298 | £37,304 | £118,566 |
| Net Return | £-13,746 | £-13,553 | £-930 | £6,479 | £11,443 | £-10,307 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change