Flat
SE18
1 bed
1 bath
Grand Depot Road, Woolwich SE18
Initial Investment
£260,367First YearProfit From Rental Income
£35,444
↗ 14%After 5 Years
Change In Property Value
£87,088
↗ 20%After 5 Years
Return On Investment
47%
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 | £28,308 | £28,874 | £29,596 | £30,336 | £31,094 | £148,208 |
| Total Expenses | £20,734 | £20,803 | £20,886 | £20,971 | £21,057 | £104,450 |
| Profit Before Tax | £7,574 | £8,072 | £8,710 | £9,365 | £10,037 | £43,758 |
| Profit After Tax | £6,135 | £6,538 | £7,055 | £7,586 | £8,130 | £35,444 |
| Change In Property Value | £8,770 | £8,945 | £18,249 | £23,723 | £27,400 | £87,088 |
| Net Return | £14,905 | £15,483 | £25,304 | £31,309 | £35,530 | £122,531 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change