Flat
SE10
1 bed
1 bath
Brooklyn Building, 32 Blackheath Road, Blackheath SE10
Initial Investment
£194,799First YearProfit From Rental Income
£18,330
↗ 9%After 5 Years
Change In Property Value
£69,511
↗ 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 | £22,596 | £23,048 | £23,624 | £24,215 | £24,820 | £118,303 |
| Total Expenses | £18,906 | £19,015 | £19,131 | £19,251 | £19,370 | £95,673 |
| Profit Before Tax | £3,690 | £4,033 | £4,493 | £4,964 | £5,450 | £22,630 |
| Profit After Tax | £2,989 | £3,267 | £3,639 | £4,021 | £4,414 | £18,330 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £9,989 | £10,407 | £18,205 | £22,956 | £26,284 | £87,841 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change