Flat
SE18
2 beds
2 baths
Macbean Street, Woolwich SE18
Initial Investment
£419,294First YearProfit From Rental Income
£-139,189
↘ -33%After 5 Years
Change In Property Value
£128,893
↗ 20%After 5 Years
Return On Investment
-2%
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 | £27,749 | £27,795 | £27,838 | £27,882 | £27,925 | £139,189 |
| Profit Before Tax | £-27,749 | £-27,795 | £-27,838 | £-27,882 | £-27,925 | £-139,189 |
| Profit After Tax | £-27,749 | £-27,795 | £-27,838 | £-27,882 | £-27,925 | £-139,189 |
| Change In Property Value | £12,980 | £13,240 | £27,009 | £35,111 | £40,554 | £128,893 |
| Net Return | £-14,769 | £-14,555 | £-829 | £7,230 | £12,629 | £-10,295 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change