Flat
SE10
2 beds
2 baths
Holly Court, Greenroof Way, London SE10
Initial Investment
£238,849First YearProfit From Rental Income
£21,846
↗ 9%After 5 Years
Change In Property Value
£81,427
↗ 20%After 5 Years
Return On Investment
43%
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 | £26,472 | £27,001 | £27,676 | £28,368 | £29,078 | £138,596 |
| Total Expenses | £22,061 | £22,186 | £22,321 | £22,460 | £22,598 | £111,626 |
| Profit Before Tax | £4,411 | £4,815 | £5,355 | £5,909 | £6,480 | £26,970 |
| Profit After Tax | £3,573 | £3,900 | £4,338 | £4,786 | £5,249 | £21,846 |
| Change In Property Value | £8,200 | £8,364 | £17,063 | £22,181 | £25,619 | £81,427 |
| Net Return | £11,773 | £12,264 | £21,400 | £26,967 | £30,868 | £103,273 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change