Flat
SE10
2 beds
1 bath
Upper Riverside, Cutter Lane, Greenwich SE10
Initial Investment
£515,549First YearProfit From Rental Income
£39,564
↗ 8%After 5 Years
Change In Property Value
£153,917
↗ 20%After 5 Years
Return On Investment
38%
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 | £50,040 | £51,041 | £52,317 | £53,625 | £54,965 | £261,988 |
| Total Expenses | £42,111 | £42,357 | £42,622 | £42,892 | £43,162 | £213,144 |
| Profit Before Tax | £7,929 | £8,683 | £9,695 | £10,733 | £11,804 | £48,844 |
| Profit After Tax | £6,422 | £7,034 | £7,853 | £8,694 | £9,561 | £39,564 |
| Change In Property Value | £15,500 | £15,810 | £32,252 | £41,928 | £48,427 | £153,917 |
| Net Return | £21,922 | £22,844 | £40,105 | £50,622 | £57,988 | £193,481 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change