Flat
SE18
2 beds
1 bath
Garrison Close, Woolwich SE18
Initial Investment
£122,875First YearProfit From Rental Income
£8,732
↗ 7%After 5 Years
Change In Property Value
£48,658
↗ 20%After 5 Years
Return On Investment
47%
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 | £15,816 | £16,132 | £16,536 | £16,949 | £17,373 | £82,806 |
| Total Expenses | £14,202 | £14,300 | £14,403 | £14,508 | £14,612 | £72,025 |
| Profit Before Tax | £1,614 | £1,832 | £2,133 | £2,441 | £2,761 | £10,780 |
| Profit After Tax | £1,307 | £1,484 | £1,727 | £1,977 | £2,236 | £8,732 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £15,309 | £48,658 |
| Net Return | £6,207 | £6,482 | £11,923 | £15,232 | £17,545 | £57,390 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change