Flat
SE18
1 bed
1 bath
Macbean Street, Woolwich SE18
Initial Investment
£212,319First YearProfit From Rental Income
£-84,636
↘ -40%After 5 Years
Change In Property Value
£74,278
↗ 20%After 5 Years
Return On Investment
-5%
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 | £16,838 | £16,884 | £16,927 | £16,971 | £17,014 | £84,636 |
| Profit Before Tax | £-16,838 | £-16,884 | £-16,927 | £-16,971 | £-17,014 | £-84,636 |
| Profit After Tax | £-16,838 | £-16,884 | £-16,927 | £-16,971 | £-17,014 | £-84,636 |
| Change In Property Value | £7,480 | £7,630 | £15,564 | £20,234 | £23,370 | £74,278 |
| Net Return | £-9,358 | £-9,255 | £-1,363 | £3,262 | £6,356 | £-10,358 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change