Flat
SE10
1 bed
1 bath
North Greenwich SE10
Initial Investment
£242,624First YearProfit From Rental Income
£25,861
↗ 11%After 5 Years
Change In Property Value
£82,420
↗ 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 | £26,796 | £27,332 | £28,015 | £28,716 | £29,433 | £140,292 |
| Total Expenses | £21,445 | £21,551 | £21,669 | £21,789 | £21,910 | £108,365 |
| Profit Before Tax | £5,351 | £5,781 | £6,346 | £6,926 | £7,523 | £31,928 |
| Profit After Tax | £4,335 | £4,682 | £5,140 | £5,610 | £6,094 | £25,861 |
| Change In Property Value | £8,300 | £8,466 | £17,271 | £22,452 | £25,932 | £82,420 |
| Net Return | £12,635 | £13,148 | £22,411 | £28,062 | £32,026 | £108,282 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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