Terraced
SE18
3 beds
1 bath
Burrage Road, Woolwich SE18
Initial Investment
£271,314First YearProfit From Rental Income
£-75,489
↘ -28%After 5 Years
Change In Property Value
£124,997
↗ 28%After 5 Years
Return On Investment
18%
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 | £15,075 | £15,088 | £15,098 | £15,108 | £15,119 | £75,489 |
| Profit Before Tax | £-15,075 | £-15,088 | £-15,098 | £-15,108 | £-15,119 | £-75,489 |
| Profit After Tax | £-15,075 | £-15,088 | £-15,098 | £-15,108 | £-15,119 | £-75,489 |
| Change In Property Value | £13,590 | £23,330 | £29,395 | £31,159 | £27,524 | £124,997 |
| Net Return | £-1,485 | £8,242 | £14,297 | £16,050 | £12,405 | £49,509 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change