Flat
SE10
2 beds
2 baths
Tunnel Avenue, Greenwich SE10
Initial Investment
£427,599First YearProfit From Rental Income
£36,450
↗ 9%After 5 Years
Change In Property Value
£131,078
↗ 20%After 5 Years
Return On Investment
39%
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 | £42,612 | £43,464 | £44,551 | £45,665 | £46,806 | £223,098 |
| Total Expenses | £35,208 | £35,402 | £35,613 | £35,829 | £36,045 | £178,098 |
| Profit Before Tax | £7,404 | £8,062 | £8,937 | £9,835 | £10,761 | £45,000 |
| Profit After Tax | £5,997 | £6,530 | £7,239 | £7,967 | £8,717 | £36,450 |
| Change In Property Value | £13,200 | £13,464 | £27,467 | £35,707 | £41,241 | £131,078 |
| Net Return | £19,197 | £19,994 | £34,706 | £43,673 | £49,958 | £167,528 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 5% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change