Flat
SE18
1 bed
1 bath
Royal Arsenal Riverside, Lantern Wharf At West Quay, London SE18
Initial Investment
£295,097First YearProfit From Rental Income
£-106,556
↘ -36%After 5 Years
Change In Property Value
£96,223
↗ 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 | £21,223 | £21,269 | £21,311 | £21,355 | £21,398 | £106,556 |
| Profit Before Tax | £-21,223 | £-21,269 | £-21,311 | £-21,355 | £-21,398 | £-106,556 |
| Profit After Tax | £-21,223 | £-21,269 | £-21,311 | £-21,355 | £-21,398 | £-106,556 |
| Change In Property Value | £9,690 | £9,884 | £20,163 | £26,212 | £30,275 | £96,223 |
| Net Return | £-11,533 | £-11,385 | £-1,149 | £4,856 | £8,877 | £-10,333 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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