Flat
SE18
2 beds
1 bath
Ellington House, Ashmore Road, Woolwich SE18
Initial Investment
£85,600First YearProfit From Rental Income
£-38,940
↘ -45%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
41%
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 | £7,752 | £7,771 | £7,788 | £7,806 | £7,823 | £38,940 |
| Profit Before Tax | £-7,752 | £-7,771 | £-7,788 | £-7,806 | £-7,823 | £-38,940 |
| Profit After Tax | £-7,752 | £-7,771 | £-7,788 | £-7,806 | £-7,823 | £-38,940 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £-4,252 | £-4,201 | £-505 | £1,662 | £3,112 | £-4,184 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change