Flat
SE18
1 bed
1 bath
Royal Arsenal Riverside, Lantern Wharf At West Quay, London SE18
Initial Investment
£289,321First YearProfit From Rental Income
£-87,163
↘ -30%After 5 Years
Change In Property Value
£131,578
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £17,343 | £17,393 | £17,434 | £17,475 | £17,518 | £87,163 |
| Profit Before Tax | £-17,343 | £-17,393 | £-17,434 | £-17,475 | £-17,518 | £-87,163 |
| Profit After Tax | £-17,343 | £-17,393 | £-17,434 | £-17,475 | £-17,518 | £-87,163 |
| Change In Property Value | £14,306 | £24,558 | £30,943 | £32,799 | £28,973 | £131,578 |
| Net Return | £-3,037 | £7,165 | £13,509 | £15,324 | £11,455 | £44,416 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change