Flat
SW1X
0 beds
1 bath
Pont Street, Knightsbridge, London SW1X
Initial Investment
£420,049First YearProfit From Rental Income
£-133,967
↘ -32%After 5 Years
Change In Property Value
£129,092
↗ 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 | £26,751 | £26,773 | £26,794 | £26,815 | £26,835 | £133,967 |
| Profit Before Tax | £-26,751 | £-26,773 | £-26,794 | £-26,815 | £-26,835 | £-133,967 |
| Profit After Tax | £-26,751 | £-26,773 | £-26,794 | £-26,815 | £-26,835 | £-133,967 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £-13,751 | £-13,513 | £257 | £8,351 | £13,781 | £-4,875 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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