Flat
SE18
2 beds
1 bath
Royal Arsenal Riverside, Duke Of Wellington Avenue, Woolwich SE18
Initial Investment
£375,496First YearProfit From Rental Income
£-127,681
↘ -34%After 5 Years
Change In Property Value
£117,373
↗ 20%After 5 Years
Return On Investment
-3%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £25,448 | £25,494 | £25,536 | £25,580 | £25,623 | £127,681 |
| Profit Before Tax | £-25,448 | £-25,494 | £-25,536 | £-25,580 | £-25,623 | £-127,681 |
| Profit After Tax | £-25,448 | £-25,494 | £-25,536 | £-25,580 | £-25,623 | £-127,681 |
| Change In Property Value | £11,820 | £12,056 | £24,595 | £31,973 | £36,929 | £117,373 |
| Net Return | £-13,628 | £-13,437 | £-942 | £6,393 | £11,306 | £-10,308 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change