Flat
SE10
2 beds
2 baths
Merryweather Place, Greenwich SE10
Initial Investment
£227,649First YearProfit From Rental Income
£7,096
↗ 3%After 5 Years
Change In Property Value
£78,448
↗ 20%After 5 Years
Return On Investment
38%
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 | £25,500 | £26,010 | £26,660 | £27,327 | £28,010 | £133,507 |
| Total Expenses | £24,549 | £24,745 | £24,946 | £25,152 | £25,355 | £124,746 |
| Profit Before Tax | £951 | £1,265 | £1,714 | £2,175 | £2,655 | £8,761 |
| Profit After Tax | £771 | £1,025 | £1,388 | £1,762 | £2,151 | £7,096 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £8,671 | £9,083 | £17,827 | £23,132 | £26,833 | £85,544 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change