Flat
SE18
2 beds
1 bath
Hillreach, Woolwich SE18
Initial Investment
£176,549First YearProfit From Rental Income
£23,231
↗ 13%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
50%
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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £16,093 | £16,160 | £16,238 | £16,317 | £16,396 | £81,204 |
| Profit Before Tax | £4,895 | £5,247 | £5,705 | £6,175 | £6,658 | £28,680 |
| Profit After Tax | £3,965 | £4,250 | £4,621 | £5,002 | £5,393 | £23,231 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £10,465 | £10,880 | £18,147 | £22,584 | £25,701 | £87,777 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change