Flat
SE10
2 beds
2 baths
Dowells Street, Greenwich SE10
Initial Investment
£420,049First YearProfit From Rental Income
£30,344
↗ 7%After 5 Years
Change In Property Value
£129,092
↗ 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 | £41,964 | £42,803 | £43,873 | £44,970 | £46,094 | £219,705 |
| Total Expenses | £35,985 | £36,207 | £36,443 | £36,684 | £36,925 | £182,244 |
| Profit Before Tax | £5,979 | £6,596 | £7,430 | £8,286 | £9,170 | £37,461 |
| Profit After Tax | £4,843 | £5,343 | £6,019 | £6,712 | £7,428 | £30,344 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £17,843 | £18,603 | £33,069 | £41,877 | £48,044 | £159,436 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 4% | 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