Flat
S11
5 beds
2 baths
Glenalmond Road, Greystones S11
Initial Investment
£306,799First YearProfit From Rental Income
£57,349
↗ 19%After 5 Years
Change In Property Value
£99,302
↗ 20%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,292 | £39,058 | £40,034 | £41,035 | £42,061 | £200,480 |
| Total Expenses | £25,667 | £25,789 | £25,930 | £26,074 | £26,219 | £129,679 |
| Profit Before Tax | £12,625 | £13,269 | £14,104 | £14,961 | £15,842 | £70,801 |
| Profit After Tax | £10,226 | £10,748 | £11,425 | £12,119 | £12,832 | £57,349 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £20,226 | £20,948 | £32,233 | £39,169 | £44,075 | £156,651 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 11% | 13% | 14% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change