Flat
SE3
2 beds
1 bath
Ryculff Square, Blackheath, London SE3
London, England · SE3
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£9,507
↗ 6%After 5 Years
Change In Property Value
£68,150
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,996 | £22,326 | £22,661 | £23,227 | £23,808 | £114,018 |
| Total Expenses | £20,285 | £20,368 | £20,443 | £20,541 | £20,642 | £102,281 |
| Profit Before Tax | £1,711 | £1,957 | £2,218 | £2,686 | £3,166 | £11,738 |
| Profit After Tax | £1,386 | £1,586 | £1,796 | £2,176 | £2,564 | £9,507 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £1,391 | £11,585 | £19,645 | £25,927 | £19,111 | £77,658 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change