Flat
SE10
2 beds
2 baths
Barquentine Heights, Greenwich SE10
Initial Investment
£216,699First YearProfit From Rental Income
£20,113
↗ 9%After 5 Years
Change In Property Value
£75,469
↗ 20%After 5 Years
Return On Investment
44%
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 | £24,540 | £25,031 | £25,657 | £26,298 | £26,955 | £128,481 |
| Total Expenses | £20,484 | £20,601 | £20,727 | £20,855 | £20,984 | £103,650 |
| Profit Before Tax | £4,057 | £4,430 | £4,930 | £5,443 | £5,971 | £24,831 |
| Profit After Tax | £3,286 | £3,589 | £3,993 | £4,408 | £4,837 | £20,113 |
| Change In Property Value | £7,600 | £7,752 | £15,814 | £20,558 | £23,745 | £75,469 |
| Net Return | £10,886 | £11,341 | £19,807 | £24,967 | £28,582 | £95,582 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change