Flat
SE18
3 beds
2 baths
Building 22, Cadogan Road, Woolwich, London SE18
Initial Investment
£363,424First YearProfit From Rental Income
£-119,026
↘ -33%After 5 Years
Change In Property Value
£114,197
↗ 20%After 5 Years
Return On Investment
37%
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 | £23,763 | £23,785 | £23,805 | £23,826 | £23,846 | £119,026 |
| Profit Before Tax | £-23,763 | £-23,785 | £-23,805 | £-23,826 | £-23,846 | £-119,026 |
| Profit After Tax | £-23,763 | £-23,785 | £-23,805 | £-23,826 | £-23,846 | £-119,026 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £-12,263 | £-12,055 | £124 | £7,282 | £12,083 | £-4,829 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change