Flat
SE18
1 bed
1 bath
Wordsworth House, 6 Woolwich Common SE18
Initial Investment
£96,125First YearProfit From Rental Income
£8,253
↗ 9%After 5 Years
Change In Property Value
£38,728
↗ 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 | £12,588 | £12,840 | £13,161 | £13,490 | £13,827 | £65,905 |
| Total Expenses | £10,995 | £11,067 | £11,142 | £11,218 | £11,295 | £55,717 |
| Profit Before Tax | £1,593 | £1,773 | £2,019 | £2,271 | £2,532 | £10,188 |
| Profit After Tax | £1,290 | £1,436 | £1,635 | £1,840 | £2,051 | £8,253 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £5,190 | £5,414 | £9,751 | £12,389 | £14,236 | £46,980 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 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