Flat
SE10
1 bed
1 bath
Barge Walk, Greenwich Peninsula SE10
Initial Investment
£176,549First YearProfit From Rental Income
£25,756
↗ 15%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
51%
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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £15,496 | £15,550 | £15,614 | £15,680 | £15,747 | £78,087 |
| Profit Before Tax | £5,492 | £5,858 | £6,329 | £6,812 | £7,307 | £31,797 |
| Profit After Tax | £4,448 | £4,745 | £5,126 | £5,517 | £5,919 | £25,756 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £10,948 | £11,375 | £18,652 | £23,100 | £26,227 | £90,302 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change