Flat
SE10
2 beds
2 baths
Greenwich SE10
Initial Investment
£294,719First YearProfit From Rental Income
£26,162
↗ 9%After 5 Years
Change In Property Value
£96,124
↗ 20%After 5 Years
Return On Investment
41%
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 | £31,248 | £31,873 | £32,670 | £33,487 | £34,324 | £163,601 |
| Total Expenses | £25,953 | £26,098 | £26,256 | £26,417 | £26,578 | £131,302 |
| Profit Before Tax | £5,296 | £5,775 | £6,414 | £7,069 | £7,746 | £32,299 |
| Profit After Tax | £4,289 | £4,677 | £5,195 | £5,726 | £6,274 | £26,162 |
| Change In Property Value | £9,680 | £9,874 | £20,142 | £26,185 | £30,243 | £96,124 |
| Net Return | £13,969 | £14,551 | £25,337 | £31,911 | £36,517 | £122,286 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change