Flat SE3 4 beds 3 baths

4 Bedroom, Greenwich SE3

London, England · SE3

Initial Investment

First Year

£386,250First Year

Profit From Rental Income

After 5 Years

£31,452

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£151,309

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,840	£49,573	£50,316	£51,574	£52,863	£253,166
Total Expenses	£42,598	£42,722	£42,837	£43,004	£43,176	£214,337
Profit Before Tax	£6,242	£6,851	£7,479	£8,570	£9,687	£38,829
Profit After Tax	£5,056	£5,549	£6,058	£6,941	£7,847	£31,452
Change In Property Value	£11	£22,200	£39,627	£52,733	£36,737	£151,309
Net Return	£5,067	£27,750	£45,686	£59,674	£44,584	£182,760
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	15%	12%	47%

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