Flat
SE10
2 beds
2 baths
Harrison Walk, Greenwich SE10
Initial Investment
£420,049First YearProfit From Rental Income
£33,643
↗ 8%After 5 Years
Change In Property Value
£129,092
↗ 20%After 5 Years
Return On Investment
39%
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 | £41,964 | £42,803 | £43,873 | £44,970 | £46,094 | £219,705 |
| Total Expenses | £35,205 | £35,409 | £35,628 | £35,852 | £36,076 | £178,171 |
| Profit Before Tax | £6,759 | £7,394 | £8,245 | £9,118 | £10,018 | £41,534 |
| Profit After Tax | £5,475 | £5,989 | £6,679 | £7,385 | £8,115 | £33,643 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £18,475 | £19,249 | £33,729 | £42,551 | £48,731 | £162,735 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 5% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change