Flat
SE18
5 beds
2 baths
Burrage Road, Woolwich SE18
Initial Investment
£420,049First YearProfit From Rental Income
£123,749
↗ 29%After 5 Years
Change In Property Value
£129,092
↗ 20%After 5 Years
Return On Investment
60%
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 | £62,004 | £63,244 | £64,825 | £66,446 | £68,107 | £324,626 |
| Total Expenses | £33,989 | £34,159 | £34,360 | £34,566 | £34,775 | £171,850 |
| Profit Before Tax | £28,015 | £29,085 | £30,465 | £31,880 | £33,332 | £152,776 |
| Profit After Tax | £22,692 | £23,559 | £24,677 | £25,823 | £26,999 | £123,749 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £35,692 | £36,819 | £51,727 | £60,988 | £67,615 | £252,841 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 8% | 9% | 12% | 15% | 16% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change