Flat
SE10
2 beds
2 baths
Cutter Lane, Greenwich Peninsula SE10
Initial Investment
£438,924First YearProfit From Rental Income
£55,747
↗ 13%After 5 Years
Change In Property Value
£134,057
↗ 20%After 5 Years
Return On Investment
43%
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 | £43,584 | £44,456 | £45,567 | £46,706 | £47,874 | £228,187 |
| Total Expenses | £31,645 | £31,744 | £31,866 | £31,991 | £32,118 | £159,364 |
| Profit Before Tax | £11,939 | £12,712 | £13,701 | £14,715 | £15,755 | £68,823 |
| Profit After Tax | £9,671 | £10,297 | £11,098 | £11,919 | £12,762 | £55,747 |
| Change In Property Value | £13,500 | £13,770 | £28,091 | £36,518 | £42,178 | £134,057 |
| Net Return | £23,171 | £24,067 | £39,189 | £48,438 | £54,940 | £189,804 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change