Flat
SE10
1 bed
1 bath
The Beacon, Greenwich Peninsula SE10
Initial Investment
£201,369First YearProfit From Rental Income
£18,883
↗ 9%After 5 Years
Change In Property Value
£71,299
↗ 20%After 5 Years
Return On Investment
45%
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 | £23,184 | £23,648 | £24,239 | £24,845 | £25,466 | £121,381 |
| Total Expenses | £19,380 | £19,491 | £19,611 | £19,733 | £19,855 | £98,069 |
| Profit Before Tax | £3,804 | £4,157 | £4,628 | £5,112 | £5,611 | £23,312 |
| Profit After Tax | £3,081 | £3,367 | £3,749 | £4,141 | £4,545 | £18,883 |
| Change In Property Value | £7,180 | £7,324 | £14,940 | £19,422 | £22,433 | £71,299 |
| Net Return | £10,261 | £10,691 | £18,689 | £23,563 | £26,977 | £90,181 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change