Flat
SE10
2 beds
1 bath
Barge Walk, Greenwich Peninsula SE10
Initial Investment
£382,299First YearProfit From Rental Income
£49,299
↗ 13%After 5 Years
Change In Property Value
£119,162
↗ 20%After 5 Years
Return On Investment
44%
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 | £38,736 | £39,511 | £40,498 | £41,511 | £42,549 | £202,805 |
| Total Expenses | £28,184 | £28,273 | £28,382 | £28,495 | £28,609 | £141,942 |
| Profit Before Tax | £10,552 | £11,238 | £12,116 | £13,016 | £13,940 | £60,862 |
| Profit After Tax | £8,547 | £9,103 | £9,814 | £10,543 | £11,291 | £49,299 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £20,547 | £21,343 | £34,784 | £43,004 | £48,783 | £168,461 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 6% | 9% | 11% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change