Flat
SE18
1 bed
1 bath
Argyll Road, Royal Arsenal, Woolwich SE18
Initial Investment
£142,550First YearProfit From Rental Income
£-69,696
↘ -49%After 5 Years
Change In Property Value
£54,616
↗ 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 | £13,811 | £13,877 | £13,940 | £14,003 | £14,065 | £69,696 |
| Profit Before Tax | £-13,811 | £-13,877 | £-13,940 | £-14,003 | £-14,065 | £-69,696 |
| Profit After Tax | £-13,811 | £-13,877 | £-13,940 | £-14,003 | £-14,065 | £-69,696 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £-8,311 | £-8,267 | £-2,495 | £874 | £3,119 | £-15,080 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change