Flat
SE10
4 beds
2 baths
West Parkside, Greenwich SE10
Initial Investment
£382,299First YearProfit From Rental Income
£14
↗ 0%After 5 Years
Change In Property Value
£119,162
↗ 20%After 5 Years
Return On Investment
31%
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 | £39,763 | £40,118 | £40,476 | £40,843 | £41,204 | £202,404 |
| Profit Before Tax | £-1,027 | £-607 | £22 | £668 | £1,345 | £401 |
| Profit After Tax | £-1,027 | £-607 | £18 | £541 | £1,089 | £14 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £10,973 | £11,633 | £24,988 | £33,002 | £38,581 | £119,176 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 3% | 3% | 7% | 9% | 10% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change