Flat
SE18
2 beds
1 bath
Sunbury Street, Woolwich SE18
Initial Investment
£117,525First YearProfit From Rental Income
£-58,106
↘ -49%After 5 Years
Change In Property Value
£46,672
↗ 20%After 5 Years
Return On Investment
42%
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 | £11,524 | £11,574 | £11,621 | £11,670 | £11,717 | £58,106 |
| Profit Before Tax | £-11,524 | £-11,574 | £-11,621 | £-11,670 | £-11,717 | £-58,106 |
| Profit After Tax | £-11,524 | £-11,574 | £-11,621 | £-11,670 | £-11,717 | £-58,106 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £-6,824 | £-6,780 | £-1,842 | £1,044 | £2,968 | £-11,434 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 3% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change