Flat
SE18
1 bed
1 bath
Royal Arsenal Riverside, Lantern Wharf At West Quay, London SE18
Initial Investment
£271,994First YearProfit From Rental Income
£-100,486
↘ -37%After 5 Years
Change In Property Value
£90,146
↗ 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 | £20,008 | £20,054 | £20,097 | £20,141 | £20,184 | £100,486 |
| Profit Before Tax | £-20,008 | £-20,054 | £-20,097 | £-20,141 | £-20,184 | £-100,486 |
| Profit After Tax | £-20,008 | £-20,054 | £-20,097 | £-20,141 | £-20,184 | £-100,486 |
| Change In Property Value | £9,078 | £9,260 | £18,890 | £24,556 | £28,363 | £90,146 |
| Net Return | £-10,930 | £-10,795 | £-1,208 | £4,415 | £8,179 | £-10,340 |
| 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