Flat
SW1V
2 beds
2 baths
St. Georges Drive, Pimlico SW1V
Initial Investment
£748,049First YearProfit From Rental Income
£-218,737
↘ -29%After 5 Years
Change In Property Value
£208,533
↗ 20%After 5 Years
Return On Investment
-1%
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 | £43,659 | £43,705 | £43,748 | £43,792 | £43,834 | £218,737 |
| Profit Before Tax | £-43,659 | £-43,705 | £-43,748 | £-43,792 | £-43,834 | £-218,737 |
| Profit After Tax | £-43,659 | £-43,705 | £-43,748 | £-43,792 | £-43,834 | £-218,737 |
| Change In Property Value | £21,000 | £21,420 | £43,697 | £56,806 | £65,611 | £208,533 |
| Net Return | £-22,659 | £-22,285 | £-51 | £13,014 | £21,777 | £-10,204 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change