Flat
SE18
1 bed
1 bath
Harlinger Street, Woolwich SE18
Initial Investment
£114,850First YearProfit From Rental Income
£12,165
↗ 11%After 5 Years
Change In Property Value
£45,679
↗ 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 | £14,856 | £15,153 | £15,532 | £15,920 | £16,318 | £77,780 |
| Total Expenses | £12,403 | £12,474 | £12,550 | £12,628 | £12,706 | £62,761 |
| Profit Before Tax | £2,453 | £2,679 | £2,982 | £3,292 | £3,612 | £15,018 |
| Profit After Tax | £1,987 | £2,170 | £2,415 | £2,666 | £2,926 | £12,165 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £6,587 | £6,862 | £11,987 | £15,110 | £17,298 | £57,843 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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