Flat
SE10
2 beds
2 baths
Hawthorne Crescent, Greenwich SE10
Initial Investment
£344,549First YearProfit From Rental Income
£45,021
↗ 13%After 5 Years
Change In Property Value
£109,232
↗ 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 | £35,508 | £36,218 | £37,124 | £38,052 | £39,003 | £185,904 |
| Total Expenses | £25,875 | £25,958 | £26,059 | £26,163 | £26,269 | £130,323 |
| Profit Before Tax | £9,633 | £10,261 | £11,065 | £11,889 | £12,734 | £55,581 |
| Profit After Tax | £7,803 | £8,311 | £8,962 | £9,630 | £10,315 | £45,021 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £18,803 | £19,531 | £31,851 | £39,385 | £44,682 | £154,253 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 6% | 9% | 11% | 13% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change