Flat
SE18
3 beds
2 baths
Thalia House, 4 Thunderer Walk, Royal Arsenal SE18
Initial Investment
£355,874First YearProfit From Rental Income
£-122,525
↘ -34%After 5 Years
Change In Property Value
£112,211
↗ 20%After 5 Years
Return On Investment
-3%
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 | £24,416 | £24,462 | £24,505 | £24,549 | £24,592 | £122,525 |
| Profit Before Tax | £-24,416 | £-24,462 | £-24,505 | £-24,549 | £-24,592 | £-122,525 |
| Profit After Tax | £-24,416 | £-24,462 | £-24,505 | £-24,549 | £-24,592 | £-122,525 |
| Change In Property Value | £11,300 | £11,526 | £23,513 | £30,567 | £35,305 | £112,211 |
| Net Return | £-13,116 | £-12,936 | £-992 | £6,018 | £10,713 | £-10,314 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change