Flat
SE18
2 beds
2 baths
Slater Close, Woolwich SE18
Initial Investment
£472,899First YearProfit From Rental Income
£-126,279
↘ -27%After 5 Years
Change In Property Value
£198,671
↗ 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 | £25,166 | £25,216 | £25,257 | £25,299 | £25,341 | £126,279 |
| Profit Before Tax | £-25,166 | £-25,216 | £-25,257 | £-25,299 | £-25,341 | £-126,279 |
| Profit After Tax | £-25,166 | £-25,216 | £-25,257 | £-25,299 | £-25,341 | £-126,279 |
| Change In Property Value | £21,600 | £37,080 | £46,721 | £49,524 | £43,746 | £198,671 |
| Net Return | £-3,566 | £11,864 | £21,464 | £24,225 | £18,405 | £72,392 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| 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