Flat
SE18
2 beds
1 bath
Nightingale Vale, Woolwich SE18
Initial Investment
£106,825First YearProfit From Rental Income
£30,535
↗ 29%After 5 Years
Change In Property Value
£42,700
↗ 20%After 5 Years
Return On Investment
69%
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 | £19,800 | £20,196 | £20,701 | £21,218 | £21,749 | £103,664 |
| Total Expenses | £12,990 | £13,087 | £13,191 | £13,297 | £13,403 | £65,967 |
| Profit Before Tax | £6,810 | £7,109 | £7,510 | £7,922 | £8,346 | £37,697 |
| Profit After Tax | £5,516 | £5,758 | £6,083 | £6,417 | £6,760 | £30,535 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £13,435 | £42,700 |
| Net Return | £9,816 | £10,144 | £15,031 | £18,048 | £20,195 | £73,235 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change