Flat
SE18
1 bed
1 bath
Windsor Square, Woolwich SE18
Initial Investment
£246,399First YearProfit From Rental Income
£-93,761
↘ -38%After 5 Years
Change In Property Value
£83,413
↗ 20%After 5 Years
Return On Investment
-4%
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 | £18,664 | £18,710 | £18,752 | £18,796 | £18,839 | £93,761 |
| Profit Before Tax | £-18,664 | £-18,710 | £-18,752 | £-18,796 | £-18,839 | £-93,761 |
| Profit After Tax | £-18,664 | £-18,710 | £-18,752 | £-18,796 | £-18,839 | £-93,761 |
| Change In Property Value | £8,400 | £8,568 | £17,479 | £22,722 | £26,244 | £83,413 |
| Net Return | £-10,264 | £-10,142 | £-1,274 | £3,926 | £7,405 | £-10,347 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change