Flat
SE18
1 bed
1 bath
Macbean Street, Woolwich SE18
Initial Investment
£224,729First YearProfit From Rental Income
£-73,351
↘ -33%After 5 Years
Change In Property Value
£107,889
↗ 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 | £14,580 | £14,630 | £14,671 | £14,713 | £14,756 | £73,351 |
| Profit Before Tax | £-14,580 | £-14,630 | £-14,671 | £-14,713 | £-14,756 | £-73,351 |
| Profit After Tax | £-14,580 | £-14,630 | £-14,671 | £-14,713 | £-14,756 | £-73,351 |
| Change In Property Value | £11,730 | £20,137 | £25,372 | £26,894 | £23,757 | £107,889 |
| Net Return | £-2,850 | £5,506 | £10,701 | £12,181 | £9,001 | £34,538 |
| Return From Rental Income (%) | -6% | -7% | -7% | -7% | -7% | -33% |
| 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