Flat
SE18
2 beds
2 baths
Macbean Street, Woolwich SE18
Initial Investment
£524,349First YearProfit From Rental Income
£-136,897
↘ -26%After 5 Years
Change In Property Value
£216,883
↗ 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 | £27,290 | £27,340 | £27,381 | £27,422 | £27,465 | £136,897 |
| Profit Before Tax | £-27,290 | £-27,340 | £-27,381 | £-27,422 | £-27,465 | £-136,897 |
| Profit After Tax | £-27,290 | £-27,340 | £-27,381 | £-27,422 | £-27,465 | £-136,897 |
| Change In Property Value | £23,580 | £40,479 | £51,004 | £54,064 | £47,756 | £216,883 |
| Net Return | £-3,710 | £13,139 | £23,623 | £26,641 | £20,291 | £79,986 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -1% | 3% | 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