Flat
SE18
1 bed
1 bath
Brookhill Road, Woolwich SE18
Initial Investment
£112,175First YearProfit From Rental Income
£6,969
↗ 6%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
46%
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 | £14,532 | £14,823 | £15,193 | £15,573 | £15,962 | £76,083 |
| Total Expenses | £13,298 | £13,394 | £13,494 | £13,596 | £13,697 | £67,479 |
| Profit Before Tax | £1,234 | £1,428 | £1,699 | £1,977 | £2,265 | £8,604 |
| Profit After Tax | £999 | £1,157 | £1,376 | £1,601 | £1,835 | £6,969 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £5,499 | £5,747 | £10,740 | £13,774 | £15,894 | £51,655 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change