Flat
SE8
2 beds
2 baths
Greenland Place, Canada Water SE8
London, England · SE8
View property listing
Initial Investment
£171,900First YearProfit From Rental Income
£26,235
↗ 15%After 5 Years
Change In Property Value
£71,429
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,252 | £27,661 | £28,076 | £28,778 | £29,497 | £141,263 |
| Total Expenses | £21,585 | £21,676 | £21,758 | £21,870 | £21,985 | £108,874 |
| Profit Before Tax | £5,667 | £5,985 | £6,317 | £6,907 | £7,512 | £32,389 |
| Profit After Tax | £4,590 | £4,848 | £5,117 | £5,595 | £6,085 | £26,235 |
| Change In Property Value | £5 | £10,480 | £18,707 | £24,894 | £17,343 | £71,429 |
| Net Return | £4,596 | £15,328 | £23,824 | £30,489 | £23,427 | £97,664 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change