Flat
SE18
1 bed
1 bath
Royal Arsenal Riverside, Lantern Wharf At West Quay, London SE18
Initial Investment
£295,097First YearProfit From Rental Income
£-88,393
↘ -30%After 5 Years
Change In Property Value
£133,689
↗ 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 | £17,589 | £17,639 | £17,680 | £17,722 | £17,764 | £88,393 |
| Profit Before Tax | £-17,589 | £-17,639 | £-17,680 | £-17,722 | £-17,764 | £-88,393 |
| Profit After Tax | £-17,589 | £-17,639 | £-17,680 | £-17,722 | £-17,764 | £-88,393 |
| Change In Property Value | £14,535 | £24,952 | £31,439 | £33,326 | £29,438 | £133,689 |
| Net Return | £-3,054 | £7,313 | £13,759 | £15,604 | £11,673 | £45,296 |
| 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