Flat
SE10
2 beds
2 baths
Lovibond Lane, Greenwich SE10
Initial Investment
£261,499First YearProfit From Rental Income
£17,831
↗ 7%After 5 Years
Change In Property Value
£87,385
↗ 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 | £28,404 | £28,972 | £29,696 | £30,439 | £31,200 | £148,711 |
| Total Expenses | £24,997 | £25,162 | £25,336 | £25,513 | £25,689 | £126,698 |
| Profit Before Tax | £3,407 | £3,810 | £4,361 | £4,926 | £5,510 | £22,013 |
| Profit After Tax | £2,759 | £3,086 | £3,532 | £3,990 | £4,463 | £17,831 |
| Change In Property Value | £8,800 | £8,976 | £18,311 | £23,804 | £27,494 | £87,385 |
| Net Return | £11,559 | £12,062 | £21,843 | £27,794 | £31,957 | £105,216 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 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