Flat
SE18
1 bed
1 bath
Royal Arsenal Riverside, Lantern Wharf At West Quay, London SE18
Initial Investment
£289,321First YearProfit From Rental Income
£-105,038
↘ -36%After 5 Years
Change In Property Value
£94,704
↗ 20%After 5 Years
Return On Investment
-4%
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 | £20,919 | £20,965 | £21,008 | £21,052 | £21,095 | £105,038 |
| Profit Before Tax | £-20,919 | £-20,965 | £-21,008 | £-21,052 | £-21,095 | £-105,038 |
| Profit After Tax | £-20,919 | £-20,965 | £-21,008 | £-21,052 | £-21,095 | £-105,038 |
| Change In Property Value | £9,537 | £9,728 | £19,845 | £25,798 | £29,797 | £94,704 |
| Net Return | £-11,382 | £-11,237 | £-1,163 | £4,746 | £8,702 | £-10,334 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change