Flat
SE10
2 beds
1 bath
Blackheath Road, Greenwich SE10
Initial Investment
£287,924First YearProfit From Rental Income
£26,700
↗ 9%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
42%
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 | £30,672 | £31,285 | £32,068 | £32,869 | £33,691 | £160,585 |
| Total Expenses | £25,233 | £25,371 | £25,520 | £25,673 | £25,826 | £127,623 |
| Profit Before Tax | £5,439 | £5,915 | £6,548 | £7,196 | £7,865 | £32,963 |
| Profit After Tax | £4,406 | £4,791 | £5,303 | £5,829 | £6,371 | £26,700 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £13,906 | £14,481 | £25,071 | £31,527 | £36,052 | £121,036 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change