Flat
SE10
3 beds
2 baths
Warman Walk, North Greenwich, London SE10
Initial Investment
£519,549First YearProfit From Rental Income
£43,478
↗ 8%After 5 Years
Change In Property Value
£154,911
↗ 20%After 5 Years
Return On Investment
38%
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 | £50,364 | £51,371 | £52,656 | £53,972 | £55,321 | £263,684 |
| Total Expenses | £41,519 | £41,747 | £41,994 | £42,247 | £42,500 | £210,008 |
| Profit Before Tax | £8,845 | £9,624 | £10,661 | £11,725 | £12,821 | £53,676 |
| Profit After Tax | £7,165 | £7,796 | £8,636 | £9,497 | £10,385 | £43,478 |
| Change In Property Value | £15,600 | £15,912 | £32,460 | £42,199 | £48,739 | £154,911 |
| Net Return | £22,765 | £23,708 | £41,096 | £51,696 | £59,124 | £198,388 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 5% | 8% | 10% | 11% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change