Flat
SE18
1 bed
1 bath
Windsor Square, Woolwich SE18
Initial Investment
£231,299First YearProfit From Rental Income
£-83,266
↘ -36%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
39%
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 | £16,620 | £16,637 | £16,653 | £16,670 | £16,686 | £83,266 |
| Profit Before Tax | £-16,620 | £-16,637 | £-16,653 | £-16,670 | £-16,686 | £-83,266 |
| Profit After Tax | £-16,620 | £-16,637 | £-16,653 | £-16,670 | £-16,686 | £-83,266 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £-8,620 | £-8,477 | £-7 | £4,971 | £8,309 | £-3,825 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change