Flat
SE18
1 bed
1 bath
Wordsworth House, 6 Woolwich Common SE18
Initial Investment
£96,125First YearProfit From Rental Income
£1,090
↗ 1%After 5 Years
Change In Property Value
£38,728
↗ 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 | £10,716 | £10,930 | £11,204 | £11,484 | £11,771 | £56,104 |
| Total Expenses | £10,808 | £10,876 | £10,946 | £11,018 | £11,089 | £54,737 |
| Profit Before Tax | £-92 | £55 | £258 | £466 | £682 | £1,367 |
| Profit After Tax | £-92 | £44 | £209 | £377 | £552 | £1,090 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £3,808 | £4,022 | £8,324 | £10,927 | £12,737 | £39,818 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change