Flat
SE18
1 bed
1 bath
Harlinger Street, Woolwich, London SE18
Initial Investment
£104,150First YearProfit From Rental Income
£-52,729
↘ -51%After 5 Years
Change In Property Value
£41,707
↗ 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 | £10,452 | £10,501 | £10,546 | £10,593 | £10,638 | £52,729 |
| Profit Before Tax | £-10,452 | £-10,501 | £-10,546 | £-10,593 | £-10,638 | £-52,729 |
| Profit After Tax | £-10,452 | £-10,501 | £-10,546 | £-10,593 | £-10,638 | £-52,729 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £-6,252 | £-6,217 | £-1,807 | £769 | £2,484 | £-11,022 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| 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