Flat
SE10
3 beds
2 baths
Hawthorne Crescent, Greenwich SE10
Initial Investment
£401,174First YearProfit From Rental Income
£51,473
↗ 13%After 5 Years
Change In Property Value
£124,127
↗ 20%After 5 Years
Return On Investment
44%
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 | £40,356 | £41,163 | £42,192 | £43,247 | £44,328 | £211,287 |
| Total Expenses | £29,335 | £29,428 | £29,541 | £29,658 | £29,777 | £147,740 |
| Profit Before Tax | £11,021 | £11,735 | £12,651 | £13,589 | £14,551 | £63,547 |
| Profit After Tax | £8,927 | £9,506 | £10,247 | £11,007 | £11,787 | £51,473 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £21,427 | £22,256 | £36,257 | £44,820 | £50,841 | £175,600 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 6% | 9% | 11% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change