Flat
SE18
4 beds
2 baths
Brookhill Road, Woolwich SE18
Initial Investment
£378,524First YearProfit From Rental Income
£77,626
↗ 21%After 5 Years
Change In Property Value
£118,169
↗ 20%After 5 Years
Return On Investment
52%
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 | £47,604 | £48,556 | £49,770 | £51,014 | £52,290 | £249,234 |
| Total Expenses | £30,367 | £30,508 | £30,673 | £30,841 | £31,011 | £153,400 |
| Profit Before Tax | £17,237 | £18,048 | £19,097 | £20,173 | £21,279 | £95,834 |
| Profit After Tax | £13,962 | £14,619 | £15,469 | £16,340 | £17,236 | £77,626 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £37,179 | £118,169 |
| Net Return | £25,862 | £26,757 | £40,230 | £48,530 | £54,415 | £195,795 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 7% | 7% | 11% | 13% | 14% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change