Flat
SE18
2 beds
1 bath
Sunbury Street, Woolwich SE18
Initial Investment
£132,350First YearProfit From Rental Income
£12,992
↗ 10%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
49%
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 | £16,788 | £17,124 | £17,552 | £17,991 | £18,440 | £87,895 |
| Total Expenses | £14,194 | £14,278 | £14,369 | £14,461 | £14,553 | £71,855 |
| Profit Before Tax | £2,594 | £2,845 | £3,183 | £3,530 | £3,888 | £16,040 |
| Profit After Tax | £2,101 | £2,305 | £2,578 | £2,859 | £3,149 | £12,992 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £7,301 | £7,609 | £13,399 | £16,925 | £19,396 | £64,629 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change