Flat
SE28
3 beds
2 baths
Woolwich, London SE28
Initial Investment
£352,099First YearProfit From Rental Income
£-100,539
↘ -29%After 5 Years
Change In Property Value
£154,522
↗ 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 | £20,018 | £20,068 | £20,109 | £20,151 | £20,193 | £100,539 |
| Profit Before Tax | £-20,018 | £-20,068 | £-20,109 | £-20,151 | £-20,193 | £-100,539 |
| Profit After Tax | £-20,018 | £-20,068 | £-20,109 | £-20,151 | £-20,193 | £-100,539 |
| Change In Property Value | £16,800 | £28,840 | £36,338 | £38,519 | £34,025 | £154,522 |
| Net Return | £-3,218 | £8,772 | £16,229 | £18,368 | £13,831 | £53,983 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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