Flat
SE10
2 beds
1 bath
West Parkside, Greenwich Peninsula SE10
Initial Investment
£306,799First YearProfit From Rental Income
£34,403
↗ 11%After 5 Years
Change In Property Value
£99,302
↗ 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 | £32,280 | £32,926 | £33,749 | £34,592 | £35,457 | £169,004 |
| Total Expenses | £25,066 | £25,176 | £25,301 | £25,430 | £25,559 | £126,531 |
| Profit Before Tax | £7,215 | £7,750 | £8,447 | £9,163 | £9,899 | £42,473 |
| Profit After Tax | £5,844 | £6,277 | £6,842 | £7,422 | £8,018 | £34,403 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £15,844 | £16,477 | £27,650 | £34,472 | £39,261 | £133,705 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change