Flat
SE10
2 beds
2 baths
The Roper, 48 Reminder Lane, Lower Riverside, Greenwich Peninsula SE10
Initial Investment
£333,224First YearProfit From Rental Income
£29,171
↗ 9%After 5 Years
Change In Property Value
£106,253
↗ 20%After 5 Years
Return On Investment
41%
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 | £34,548 | £35,239 | £36,120 | £37,023 | £37,949 | £180,878 |
| Total Expenses | £28,635 | £28,795 | £28,968 | £29,145 | £29,322 | £144,865 |
| Profit Before Tax | £5,913 | £6,444 | £7,152 | £7,878 | £8,627 | £36,014 |
| Profit After Tax | £4,790 | £5,220 | £5,793 | £6,381 | £6,988 | £29,171 |
| Change In Property Value | £10,700 | £10,914 | £22,265 | £28,944 | £33,430 | £106,253 |
| Net Return | £15,490 | £16,134 | £28,058 | £35,325 | £40,418 | £135,424 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change