Flat
SE10
1 bed
1 bath
Peartree Way, Greenwich SE10
Initial Investment
£213,049First YearProfit From Rental Income
£16,537
↗ 8%After 5 Years
Change In Property Value
£74,476
↗ 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 | £24,216 | £24,700 | £25,318 | £25,951 | £26,600 | £126,784 |
| Total Expenses | £20,996 | £21,129 | £21,270 | £21,415 | £21,558 | £106,368 |
| Profit Before Tax | £3,220 | £3,571 | £4,048 | £4,536 | £5,041 | £20,416 |
| Profit After Tax | £2,608 | £2,893 | £3,278 | £3,674 | £4,083 | £16,537 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £10,108 | £10,543 | £18,884 | £23,962 | £27,516 | £91,013 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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