Flat
SE10
2 beds
2 baths
Huntley Close, Greenwich SE10
Initial Investment
£382,261First YearProfit From Rental Income
£42,983
↗ 11%After 5 Years
Change In Property Value
£119,152
↗ 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 | £38,736 | £39,511 | £40,498 | £41,511 | £42,549 | £202,805 |
| Total Expenses | £29,677 | £29,800 | £29,942 | £30,087 | £30,233 | £149,739 |
| Profit Before Tax | £9,059 | £9,711 | £10,557 | £11,424 | £12,315 | £53,066 |
| Profit After Tax | £7,338 | £7,866 | £8,551 | £9,253 | £9,975 | £42,983 |
| Change In Property Value | £11,999 | £12,239 | £24,968 | £32,458 | £37,489 | £119,152 |
| Net Return | £19,337 | £20,105 | £33,518 | £41,711 | £47,464 | £162,135 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change