Flat
SE10
2 beds
1 bath
Ashburnham Place, Greenwich SE10
Initial Investment
£231,299First YearProfit From Rental Income
£19,326
↗ 8%After 5 Years
Change In Property Value
£79,441
↗ 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 | £25,824 | £26,340 | £26,999 | £27,674 | £28,366 | £135,203 |
| Total Expenses | £21,990 | £22,123 | £22,265 | £22,410 | £22,555 | £111,345 |
| Profit Before Tax | £3,834 | £4,217 | £4,734 | £5,264 | £5,811 | £23,859 |
| Profit After Tax | £3,105 | £3,416 | £3,834 | £4,263 | £4,707 | £19,326 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £11,105 | £11,576 | £20,481 | £25,904 | £29,701 | £98,767 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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