Flat
SE10
3 beds
1 bath
Dabin Crescent, Greenwich SE10
Initial Investment
£231,299First YearProfit From Rental Income
£23,851
↗ 10%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
45%
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 | £25,824 | £26,340 | £26,999 | £27,674 | £28,366 | £135,203 |
| Total Expenses | £20,920 | £21,029 | £21,148 | £21,269 | £21,391 | £105,757 |
| Profit Before Tax | £4,904 | £5,312 | £5,851 | £6,405 | £6,975 | £29,446 |
| Profit After Tax | £3,972 | £4,302 | £4,740 | £5,188 | £5,649 | £23,851 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £11,972 | £12,462 | £21,386 | £26,828 | £30,644 | £103,292 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change