Flat
SW1V
1 bed
1 bath
Gloucester Street, Pimlico SW1V
Initial Investment
£344,549First YearProfit From Rental Income
£-130,024
↘ -38%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
-6%
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 | £25,827 | £25,919 | £26,005 | £26,093 | £26,179 | £130,024 |
| Profit Before Tax | £-25,827 | £-25,919 | £-26,005 | £-26,093 | £-26,179 | £-130,024 |
| Profit After Tax | £-25,827 | £-25,919 | £-26,005 | £-26,093 | £-26,179 | £-130,024 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £-14,827 | £-14,699 | £-3,117 | £3,662 | £8,189 | £-20,792 |
| Return From Rental Income (%) | -7% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 2% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change