Flat
SE7
2 beds
2 baths
Josling House, 16 Bowen Drive, Greenwich, Greater London SE7
London, England · SE7
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£18,222
↗ 12%After 5 Years
Change In Property Value
£62,023
↗ 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 | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £18,915 | £18,999 | £19,075 | £19,175 | £19,278 | £95,441 |
| Profit Before Tax | £3,837 | £4,094 | £4,365 | £4,851 | £5,349 | £22,496 |
| Profit After Tax | £3,108 | £3,316 | £3,536 | £3,929 | £4,332 | £18,222 |
| Change In Property Value | £5 | £9,100 | £16,244 | £21,616 | £15,059 | £62,023 |
| Net Return | £3,113 | £12,416 | £19,779 | £25,545 | £19,391 | £80,245 |
| 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