Flat
SE10
1 bed
1 bath
Billinghurst Way, Greenwich, London SE10
Initial Investment
£250,174First YearProfit From Rental Income
£31,947
↗ 13%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
47%
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 | £27,444 | £27,993 | £28,693 | £29,410 | £30,145 | £143,685 |
| Total Expenses | £20,672 | £20,752 | £20,845 | £20,940 | £21,036 | £104,244 |
| Profit Before Tax | £6,772 | £7,241 | £7,848 | £8,470 | £9,109 | £39,441 |
| Profit After Tax | £5,485 | £5,865 | £6,357 | £6,861 | £7,379 | £31,947 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £13,985 | £14,535 | £24,044 | £29,854 | £33,935 | £116,353 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change