Flat
SE10
1 bed
1 bath
The Plaza, Vanbrugh Hill Greenwich SE10
Initial Investment
£176,549First YearProfit From Rental Income
£10,542
↗ 6%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
43%
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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £19,093 | £19,229 | £19,371 | £19,516 | £19,660 | £96,869 |
| Profit Before Tax | £1,895 | £2,178 | £2,572 | £2,976 | £3,394 | £13,015 |
| Profit After Tax | £1,535 | £1,764 | £2,083 | £2,410 | £2,749 | £10,542 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £8,035 | £8,394 | £15,608 | £19,993 | £23,057 | £75,088 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change