Flat
SE18
1 bed
1 bath
Royal Arsenal Riverside, Lantern Wharf At West Quay, London SE18
Initial Investment
£271,994First YearProfit From Rental Income
£-83,470
↘ -31%After 5 Years
Change In Property Value
£125,246
↗ 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 | £16,604 | £16,654 | £16,695 | £16,737 | £16,780 | £83,470 |
| Profit Before Tax | £-16,604 | £-16,654 | £-16,695 | £-16,737 | £-16,780 | £-83,470 |
| Profit After Tax | £-16,604 | £-16,654 | £-16,695 | £-16,737 | £-16,780 | £-83,470 |
| Change In Property Value | £13,617 | £23,376 | £29,454 | £31,221 | £27,578 | £125,246 |
| Net Return | £-2,987 | £6,722 | £12,758 | £14,484 | £10,799 | £41,775 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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