Flat
SE28
1 bed
1 bath
Charlesmere Gardens, Thames Reach, West Thamesmead, London SE28
Initial Investment
£73,100First YearProfit From Rental Income
£-33,307
↘ -46%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
-5%
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 | £6,631 | £6,647 | £6,662 | £6,676 | £6,691 | £33,307 |
| Profit Before Tax | £-6,631 | £-6,647 | £-6,662 | £-6,676 | £-6,691 | £-33,307 |
| Profit After Tax | £-6,631 | £-6,647 | £-6,662 | £-6,676 | £-6,691 | £-33,307 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £-3,631 | £-3,587 | £-419 | £1,439 | £2,682 | £-3,516 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change