Flat
SE18
1 bed
1 bath
Woolwich SE18
Initial Investment
£264,142First YearProfit From Rental Income
£-98,423
↘ -37%After 5 Years
Change In Property Value
£88,081
↗ 20%After 5 Years
Return On Investment
-4%
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 | £19,596 | £19,642 | £19,685 | £19,729 | £19,771 | £98,423 |
| Profit Before Tax | £-19,596 | £-19,642 | £-19,685 | £-19,729 | £-19,771 | £-98,423 |
| Profit After Tax | £-19,596 | £-19,642 | £-19,685 | £-19,729 | £-19,771 | £-98,423 |
| Change In Property Value | £8,870 | £9,047 | £18,457 | £23,994 | £27,713 | £88,081 |
| Net Return | £-10,726 | £-10,594 | £-1,228 | £4,265 | £7,941 | £-10,342 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change