Flat
SE18
3 beds
1 bath
Eglinton Hill, Shooters Hill SE18
Initial Investment
£159,550First YearProfit From Rental Income
£19,390
↗ 12%After 5 Years
Change In Property Value
£59,581
↗ 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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £15,335 | £15,408 | £15,490 | £15,573 | £15,657 | £77,464 |
| Profit Before Tax | £4,033 | £4,347 | £4,759 | £5,182 | £5,617 | £23,938 |
| Profit After Tax | £3,266 | £3,521 | £3,855 | £4,197 | £4,550 | £19,390 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £9,266 | £9,641 | £16,340 | £20,428 | £23,296 | £78,971 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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