Flat
SW1V
2 beds
2 baths
Hugh Street, Pimlico & Westminster SW1V
Initial Investment
£457,799First YearProfit From Rental Income
£-169,284
↘ -37%After 5 Years
Change In Property Value
£139,022
↗ 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 | £33,599 | £33,733 | £33,858 | £33,985 | £34,110 | £169,284 |
| Profit Before Tax | £-33,599 | £-33,733 | £-33,858 | £-33,985 | £-34,110 | £-169,284 |
| Profit After Tax | £-33,599 | £-33,733 | £-33,858 | £-33,985 | £-34,110 | £-169,284 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,871 | £43,740 | £139,022 |
| Net Return | £-19,599 | £-19,453 | £-4,726 | £3,885 | £9,631 | £-30,262 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | -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