Flat
SE18
5 beds
5 baths
Marmadon Road, Plumstead SE18
Initial Investment
£404,949First YearProfit From Rental Income
£130,764
↗ 32%After 5 Years
Change In Property Value
£125,120
↗ 20%After 5 Years
Return On Investment
63%
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 | £63,000 | £64,260 | £65,866 | £67,513 | £69,201 | £329,841 |
| Total Expenses | £33,295 | £33,467 | £33,671 | £33,879 | £34,091 | £168,404 |
| Profit Before Tax | £29,705 | £30,793 | £32,196 | £33,634 | £35,110 | £161,437 |
| Profit After Tax | £24,061 | £24,942 | £26,078 | £27,243 | £28,439 | £130,764 |
| Change In Property Value | £12,600 | £12,852 | £26,218 | £34,084 | £39,366 | £125,120 |
| Net Return | £36,661 | £37,794 | £52,297 | £61,327 | £67,806 | £255,884 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 9% | 9% | 13% | 15% | 17% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change