Flat
SE18
1 bed
1 bath
Royal Arsenal Riverside, Lantern Wharf At West Quay, London SE18
Initial Investment
£266,218First YearProfit From Rental Income
£-82,240
↘ -31%After 5 Years
Change In Property Value
£123,135
↗ 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 | £16,358 | £16,408 | £16,449 | £16,491 | £16,534 | £82,240 |
| Profit Before Tax | £-16,358 | £-16,408 | £-16,449 | £-16,491 | £-16,534 | £-82,240 |
| Profit After Tax | £-16,358 | £-16,408 | £-16,449 | £-16,491 | £-16,534 | £-82,240 |
| Change In Property Value | £13,388 | £22,982 | £28,957 | £30,695 | £27,114 | £123,135 |
| Net Return | £-2,971 | £6,574 | £12,508 | £14,204 | £10,580 | £40,895 |
| 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