Flat
SW1W
1 bed
1 bath
Lower Sloane Street, London SW1W
Initial Investment
£442,699First YearProfit From Rental Income
£-145,338
↘ -33%After 5 Years
Change In Property Value
£135,050
↗ 20%After 5 Years
Return On Investment
-2%
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 | £28,979 | £29,025 | £29,068 | £29,112 | £29,154 | £145,338 |
| Profit Before Tax | £-28,979 | £-29,025 | £-29,068 | £-29,112 | £-29,154 | £-145,338 |
| Profit After Tax | £-28,979 | £-29,025 | £-29,068 | £-29,112 | £-29,154 | £-145,338 |
| Change In Property Value | £13,600 | £13,872 | £28,299 | £36,789 | £42,491 | £135,050 |
| Net Return | £-15,379 | £-15,153 | £-769 | £7,677 | £13,336 | £-10,288 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change