Terraced
SE18
4 beds
2 baths
Brookhill Road, Woolwich SE18
Initial Investment
£378,524First YearProfit From Rental Income
£-120,644
↘ -32%After 5 Years
Change In Property Value
£118,169
↗ 20%After 5 Years
Return On Investment
-1%
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 | £24,107 | £24,118 | £24,129 | £24,140 | £24,150 | £120,644 |
| Profit Before Tax | £-24,107 | £-24,118 | £-24,129 | £-24,140 | £-24,150 | £-120,644 |
| Profit After Tax | £-24,107 | £-24,118 | £-24,129 | £-24,140 | £-24,150 | £-120,644 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £37,179 | £118,169 |
| Net Return | £-12,207 | £-11,980 | £633 | £8,050 | £13,029 | £-2,475 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change