Flat
SE3
3 beds
2 baths
Kidbrooke Village, 5 Pegler Square, Birch House, Greenwich, London SE3
London, England · SE3
View property listing
Initial Investment
£234,550First YearProfit From Rental Income
£16,831
↗ 7%After 5 Years
Change In Property Value
£95,829
↗ 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 | £30,936 | £31,400 | £31,871 | £32,668 | £33,485 | £160,359 |
| Total Expenses | £27,713 | £27,809 | £27,897 | £28,019 | £28,143 | £139,580 |
| Profit Before Tax | £3,223 | £3,591 | £3,974 | £4,649 | £5,342 | £20,779 |
| Profit After Tax | £2,611 | £2,909 | £3,219 | £3,766 | £4,327 | £16,831 |
| Change In Property Value | £7 | £14,060 | £25,097 | £33,397 | £23,267 | £95,829 |
| Net Return | £2,618 | £16,969 | £28,316 | £37,163 | £27,594 | £112,660 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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