Flat
SE10
1 bed
1 bath
Greenwich Peninsula, River Way SE10
Initial Investment
£349,834First YearProfit From Rental Income
£30,440
↗ 9%After 5 Years
Change In Property Value
£110,622
↗ 20%After 5 Years
Return On Investment
40%
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 | £35,964 | £36,683 | £37,600 | £38,540 | £39,504 | £188,292 |
| Total Expenses | £29,791 | £29,958 | £30,137 | £30,321 | £30,505 | £150,712 |
| Profit Before Tax | £6,173 | £6,726 | £7,463 | £8,219 | £8,999 | £37,580 |
| Profit After Tax | £5,000 | £5,448 | £6,045 | £6,658 | £7,289 | £30,440 |
| Change In Property Value | £11,140 | £11,363 | £23,180 | £30,134 | £34,805 | £110,622 |
| Net Return | £16,140 | £16,811 | £29,225 | £36,792 | £42,094 | £141,062 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change