Flat
SE10
1 bed
1 bath
Tunnel Avenue, Greenwich SE10
Initial Investment
£261,499First YearProfit From Rental Income
£23,579
↗ 9%After 5 Years
Change In Property Value
£87,385
↗ 20%After 5 Years
Return On Investment
42%
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 | £28,404 | £28,972 | £29,696 | £30,439 | £31,200 | £148,711 |
| Total Expenses | £23,638 | £23,772 | £23,916 | £24,064 | £24,211 | £119,602 |
| Profit Before Tax | £4,766 | £5,200 | £5,780 | £6,375 | £6,989 | £29,109 |
| Profit After Tax | £3,860 | £4,212 | £4,682 | £5,164 | £5,661 | £23,579 |
| Change In Property Value | £8,800 | £8,976 | £18,311 | £23,804 | £27,494 | £87,385 |
| Net Return | £12,660 | £13,188 | £22,993 | £28,968 | £33,155 | £110,964 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change