Flat
SW1W
0 beds
1 bath
Moore House, Grosvenor Waterside, 2 Gatliff Road, London SW1W
Initial Investment
£176,549First YearProfit From Rental Income
£-79,317
↘ -45%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
-8%
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 | £15,737 | £15,803 | £15,864 | £15,926 | £15,987 | £79,317 |
| Profit Before Tax | £-15,737 | £-15,803 | £-15,864 | £-15,926 | £-15,987 | £-79,317 |
| Profit After Tax | £-15,737 | £-15,803 | £-15,864 | £-15,926 | £-15,987 | £-79,317 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £-9,237 | £-9,173 | £-2,339 | £1,657 | £4,321 | £-14,771 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 2% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change