Flat
SW1Y
1 bed
1 bath
Bray House, Duke Of York Street, London SW1Y
Initial Investment
£595,549First YearProfit From Rental Income
£-194,465
↘ -33%After 5 Years
Change In Property Value
£173,778
↗ 20%After 5 Years
Return On Investment
-3%
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 | £38,716 | £38,808 | £38,894 | £38,981 | £39,067 | £194,465 |
| Profit Before Tax | £-38,716 | £-38,808 | £-38,894 | £-38,981 | £-39,067 | £-194,465 |
| Profit After Tax | £-38,716 | £-38,808 | £-38,894 | £-38,981 | £-39,067 | £-194,465 |
| Change In Property Value | £17,500 | £17,850 | £36,414 | £47,338 | £54,676 | £173,778 |
| Net Return | £-21,216 | £-20,958 | £-2,480 | £8,357 | £15,609 | £-20,687 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -4% | 0% | 1% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change