Flat
SE10
2 beds
2 baths
Greenwich Peninsula, River Way SE10
Initial Investment
£535,549First YearProfit From Rental Income
£44,619
↗ 8%After 5 Years
Change In Property Value
£158,883
↗ 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 | £51,648 | £52,681 | £53,998 | £55,348 | £56,732 | £270,407 |
| Total Expenses | £42,570 | £42,803 | £43,057 | £43,316 | £43,575 | £215,321 |
| Profit Before Tax | £9,078 | £9,878 | £10,941 | £12,032 | £13,156 | £55,085 |
| Profit After Tax | £7,353 | £8,001 | £8,862 | £9,746 | £10,657 | £44,619 |
| Change In Property Value | £16,000 | £16,320 | £33,293 | £43,281 | £49,989 | £158,883 |
| Net Return | £23,353 | £24,321 | £42,155 | £53,026 | £60,646 | £203,502 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 5% | 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