Flat
SE18
1 bed
1 bath
Duncombe House, 15 Victory Parade, Royal Arsenal, Woolwich SE18
Initial Investment
£209,362First YearProfit From Rental Income
£-83,832
↘ -40%After 5 Years
Change In Property Value
£73,473
↗ 20%After 5 Years
Return On Investment
-5%
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 | £16,678 | £16,724 | £16,767 | £16,811 | £16,853 | £83,832 |
| Profit Before Tax | £-16,678 | £-16,724 | £-16,767 | £-16,811 | £-16,853 | £-83,832 |
| Profit After Tax | £-16,678 | £-16,724 | £-16,767 | £-16,811 | £-16,853 | £-83,832 |
| Change In Property Value | £7,399 | £7,547 | £15,396 | £20,015 | £23,117 | £73,473 |
| Net Return | £-9,279 | £-9,177 | £-1,371 | £3,204 | £6,264 | £-10,359 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change