Flat
SE18
2 beds
2 baths
Royal Arsenal Riverside, London SE18
Initial Investment
£348,324First YearProfit From Rental Income
£-120,541
↘ -35%After 5 Years
Change In Property Value
£110,225
↗ 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 | £24,020 | £24,066 | £24,109 | £24,152 | £24,195 | £120,541 |
| Profit Before Tax | £-24,020 | £-24,066 | £-24,109 | £-24,152 | £-24,195 | £-120,541 |
| Profit After Tax | £-24,020 | £-24,066 | £-24,109 | £-24,152 | £-24,195 | £-120,541 |
| Change In Property Value | £11,100 | £11,322 | £23,097 | £30,026 | £34,680 | £110,225 |
| Net Return | £-12,920 | £-12,744 | £-1,012 | £5,873 | £10,485 | £-10,317 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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