Flat
SE18
2 beds
1 bath
Weston Point, 49 Wellington Street, Woolwich, Kent SE18
Initial Investment
£306,799First YearProfit From Rental Income
£-109,631
↘ -36%After 5 Years
Change In Property Value
£99,302
↗ 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 | £21,838 | £21,884 | £21,926 | £21,970 | £22,013 | £109,631 |
| Profit Before Tax | £-21,838 | £-21,884 | £-21,926 | £-21,970 | £-22,013 | £-109,631 |
| Profit After Tax | £-21,838 | £-21,884 | £-21,926 | £-21,970 | £-22,013 | £-109,631 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £-11,838 | £-11,684 | £-1,118 | £5,080 | £9,230 | £-10,329 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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