Flat
SE18
0 beds
0 baths
Woolwich SE18
Initial Investment
£246,399First YearProfit From Rental Income
£-98,669
↘ -40%After 5 Years
Change In Property Value
£83,413
↗ 20%After 5 Years
Return On Investment
45%
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 | £19,604 | £19,671 | £19,734 | £19,799 | £19,861 | £98,669 |
| Profit Before Tax | £-19,604 | £-19,671 | £-19,734 | £-19,799 | £-19,861 | £-98,669 |
| Profit After Tax | £-19,604 | £-19,671 | £-19,734 | £-19,799 | £-19,861 | £-98,669 |
| Change In Property Value | £8,400 | £8,568 | £17,479 | £22,722 | £26,244 | £83,413 |
| Net Return | £-11,204 | £-11,103 | £-2,256 | £2,924 | £6,383 | £-15,256 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change