Flat
SE18
1 bed
1 bath
Rolfe Terrace, Woolwich SE18
Initial Investment
£152,750First YearProfit From Rental Income
£-72,750
↘ -48%After 5 Years
Change In Property Value
£57,595
↗ 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 | £14,421 | £14,488 | £14,550 | £14,614 | £14,677 | £72,750 |
| Profit Before Tax | £-14,421 | £-14,488 | £-14,550 | £-14,614 | £-14,677 | £-72,750 |
| Profit After Tax | £-14,421 | £-14,488 | £-14,550 | £-14,614 | £-14,677 | £-72,750 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £-8,621 | £-8,572 | £-2,482 | £1,075 | £3,445 | £-15,155 |
| Return From Rental Income (%) | -9% | -9% | -10% | -10% | -10% | -48% |
| 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