Flat
SE18
1 bed
1 bath
Harlinger Street, Woolwich SE18
Initial Investment
£104,150First YearProfit From Rental Income
£-51,016
↘ -49%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 | £10,124 | £10,165 | £10,203 | £10,243 | £10,281 | £51,016 |
| Profit Before Tax | £-10,124 | £-10,165 | £-10,203 | £-10,243 | £-10,281 | £-51,016 |
| Profit After Tax | £-10,124 | £-10,165 | £-10,203 | £-10,243 | £-10,281 | £-51,016 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £-5,924 | £-5,881 | £-1,464 | £1,118 | £2,841 | £-9,309 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 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