Flat
SE10
1 bed
1 bath
Chichester Lodge, 16 Peartree Way, Greenwich, London SE10
Initial Investment
£205,749First YearProfit From Rental Income
£19,219
↗ 9%After 5 Years
Change In Property Value
£72,490
↗ 20%After 5 Years
Return On Investment
45%
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 | £23,568 | £24,039 | £24,640 | £25,256 | £25,888 | £123,392 |
| Total Expenses | £19,695 | £19,808 | £19,929 | £20,054 | £20,178 | £99,664 |
| Profit Before Tax | £3,873 | £4,231 | £4,711 | £5,203 | £5,710 | £23,728 |
| Profit After Tax | £3,137 | £3,427 | £3,816 | £4,214 | £4,625 | £19,219 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £22,808 | £72,490 |
| Net Return | £10,437 | £10,873 | £19,006 | £23,961 | £27,433 | £91,709 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change