Flat
SE10
1 bed
1 bath
Pilot Walk, Greenwich SE10
Initial Investment
£336,999First YearProfit From Rental Income
£29,419
↗ 9%After 5 Years
Change In Property Value
£107,246
↗ 20%After 5 Years
Return On Investment
41%
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 | £34,860 | £35,557 | £36,446 | £37,357 | £38,291 | £182,512 |
| Total Expenses | £28,898 | £29,059 | £29,233 | £29,412 | £29,590 | £146,192 |
| Profit Before Tax | £5,963 | £6,498 | £7,213 | £7,945 | £8,701 | £36,319 |
| Profit After Tax | £4,830 | £5,264 | £5,842 | £6,436 | £7,048 | £29,419 |
| Change In Property Value | £10,800 | £11,016 | £22,473 | £29,214 | £33,743 | £107,246 |
| Net Return | £15,630 | £16,280 | £28,315 | £35,650 | £40,790 | £136,665 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change