Flat
SW1V
1 bed
1 bath
Warwick Square, Pimlico SW1V
Initial Investment
£325,674First YearProfit From Rental Income
£-151,392
↘ -46%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
-14%
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 | £29,877 | £30,085 | £30,280 | £30,478 | £30,671 | £151,392 |
| Profit Before Tax | £-29,877 | £-30,085 | £-30,280 | £-30,478 | £-30,671 | £-151,392 |
| Profit After Tax | £-29,877 | £-30,085 | £-30,280 | £-30,478 | £-30,671 | £-151,392 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £-19,377 | £-19,375 | £-8,431 | £-2,075 | £2,134 | £-47,126 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -6% | -6% | -3% | -1% | 1% | -14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change