Flat
SW1V
2 beds
2 baths
Warwick Way, Pimlico, London SW1V
Initial Investment
£595,549First YearProfit From Rental Income
£-189,765
↘ -32%After 5 Years
Change In Property Value
£173,778
↗ 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 | £37,816 | £37,887 | £37,954 | £38,022 | £38,088 | £189,765 |
| Profit Before Tax | £-37,816 | £-37,887 | £-37,954 | £-38,022 | £-38,088 | £-189,765 |
| Profit After Tax | £-37,816 | £-37,887 | £-37,954 | £-38,022 | £-38,088 | £-189,765 |
| Change In Property Value | £17,500 | £17,850 | £36,414 | £47,338 | £54,676 | £173,778 |
| Net Return | £-20,316 | £-20,037 | £-1,540 | £9,317 | £16,588 | £-15,987 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 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