Flat
SE18
2 beds
2 baths
Woolwich SE18
Initial Investment
£377,392First YearProfit From Rental Income
£-128,179
↘ -34%After 5 Years
Change In Property Value
£117,871
↗ 20%After 5 Years
Return On Investment
-3%
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 | £25,547 | £25,593 | £25,636 | £25,680 | £25,723 | £128,179 |
| Profit Before Tax | £-25,547 | £-25,593 | £-25,636 | £-25,680 | £-25,723 | £-128,179 |
| Profit After Tax | £-25,547 | £-25,593 | £-25,636 | £-25,680 | £-25,723 | £-128,179 |
| Change In Property Value | £11,870 | £12,107 | £24,699 | £32,109 | £37,086 | £117,871 |
| Net Return | £-13,677 | £-13,486 | £-937 | £6,429 | £11,363 | £-10,308 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change