Flat
SE18
2 beds
2 baths
Royal Arsenal Riverside, London SE18
Initial Investment
£348,324First YearProfit From Rental Income
£-99,735
↘ -29%After 5 Years
Change In Property Value
£153,142
↗ 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 | £19,857 | £19,907 | £19,948 | £19,990 | £20,033 | £99,735 |
| Profit Before Tax | £-19,857 | £-19,907 | £-19,948 | £-19,990 | £-20,033 | £-99,735 |
| Profit After Tax | £-19,857 | £-19,907 | £-19,948 | £-19,990 | £-20,033 | £-99,735 |
| Change In Property Value | £16,650 | £28,583 | £36,014 | £38,175 | £33,721 | £153,142 |
| Net Return | £-3,207 | £8,675 | £16,066 | £18,185 | £13,688 | £53,407 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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