Flat
SE7
1 bed
1 bath
Kington House, Bowen Drive, Greenwich SE7
London, England · SE7
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£15,861
↗ 12%After 5 Years
Change In Property Value
£56,570
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,748 | £21,059 | £21,375 | £21,909 | £22,457 | £107,549 |
| Total Expenses | £17,427 | £17,509 | £17,581 | £17,676 | £17,774 | £87,967 |
| Profit Before Tax | £3,321 | £3,551 | £3,794 | £4,233 | £4,683 | £19,582 |
| Profit After Tax | £2,690 | £2,876 | £3,073 | £3,429 | £3,794 | £15,861 |
| Change In Property Value | £4 | £8,300 | £14,816 | £19,715 | £13,735 | £56,570 |
| Net Return | £2,694 | £11,176 | £17,889 | £23,144 | £17,529 | £72,432 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change