Flat
SE18
1 bed
1 bath
Royal Arsenal Riverside, Lantern Wharf At West Quay, London SE18
Initial Investment
£266,218First YearProfit From Rental Income
£-98,968
↘ -37%After 5 Years
Change In Property Value
£88,627
↗ 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 | £19,705 | £19,751 | £19,794 | £19,838 | £19,880 | £98,968 |
| Profit Before Tax | £-19,705 | £-19,751 | £-19,794 | £-19,838 | £-19,880 | £-98,968 |
| Profit After Tax | £-19,705 | £-19,751 | £-19,794 | £-19,838 | £-19,880 | £-98,968 |
| Change In Property Value | £8,925 | £9,104 | £18,571 | £24,142 | £27,885 | £88,627 |
| Net Return | £-10,780 | £-10,647 | £-1,223 | £4,305 | £8,004 | £-10,341 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 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