Flat SE3 3 beds 2 baths

Greenwich, London SE3

London, England · SE3

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£15,974

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£92,694

↗ 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	£29,916	£30,365	£30,820	£31,591	£32,380	£155,072
Total Expenses	£26,871	£26,965	£27,052	£27,171	£27,293	£135,352
Profit Before Tax	£3,045	£3,399	£3,768	£4,420	£5,088	£19,721
Profit After Tax	£2,467	£2,753	£3,052	£3,580	£4,121	£15,974
Change In Property Value	£7	£13,600	£24,276	£32,305	£22,506	£92,694
Net Return	£2,474	£16,354	£27,328	£35,885	£26,627	£108,667
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change