Flat
SE10
0 beds
0 baths
Greenwich Peninsula, Greenwich, London SE10
Initial Investment
£227,649First YearProfit From Rental Income
£20,956
↗ 9%After 5 Years
Change In Property Value
£78,448
↗ 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 | £25,500 | £26,010 | £26,660 | £27,327 | £28,010 | £133,507 |
| Total Expenses | £21,272 | £21,393 | £21,523 | £21,657 | £21,790 | £107,635 |
| Profit Before Tax | £4,228 | £4,617 | £5,137 | £5,670 | £6,220 | £25,872 |
| Profit After Tax | £3,425 | £3,740 | £4,161 | £4,593 | £5,038 | £20,956 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £11,325 | £11,798 | £20,599 | £25,962 | £29,720 | £99,405 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| 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