Flat
SE16
2 beds
2 baths
Rotherhithe Street, Pacific Wharf SE16
Initial Investment
£495,549First YearProfit From Rental Income
£47,798
↗ 10%After 5 Years
Change In Property Value
£148,952
↗ 20%After 5 Years
Return On Investment
40%
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 | £48,420 | £49,388 | £50,623 | £51,889 | £53,186 | £253,506 |
| Total Expenses | £38,498 | £38,685 | £38,892 | £39,104 | £39,317 | £194,496 |
| Profit Before Tax | £9,922 | £10,704 | £11,731 | £12,785 | £13,869 | £59,010 |
| Profit After Tax | £8,037 | £8,670 | £9,502 | £10,355 | £11,234 | £47,798 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £46,865 | £148,952 |
| Net Return | £23,037 | £23,970 | £40,714 | £50,931 | £58,099 | £196,750 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change