Flat
SE18
1 bed
1 bath
Harlinger Street, Woolwich, London SE18
Initial Investment
£114,850First YearProfit From Rental Income
£10,777
↗ 9%After 5 Years
Change In Property Value
£45,679
↗ 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 | £14,856 | £15,153 | £15,532 | £15,920 | £16,318 | £77,780 |
| Total Expenses | £12,731 | £12,809 | £12,893 | £12,978 | £13,063 | £64,474 |
| Profit Before Tax | £2,125 | £2,344 | £2,639 | £2,942 | £3,255 | £13,305 |
| Profit After Tax | £1,721 | £1,898 | £2,138 | £2,383 | £2,637 | £10,777 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £6,321 | £6,590 | £11,709 | £14,826 | £17,009 | £56,456 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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