Flat
SE18
1 bed
1 bath
Eglinton Road, Woolwich, London SE18
Initial Investment
£88,100First YearProfit From Rental Income
£6,953
↗ 8%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
48%
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 | £11,616 | £11,848 | £12,145 | £12,448 | £12,759 | £60,816 |
| Total Expenses | £10,303 | £10,372 | £10,445 | £10,519 | £10,593 | £52,232 |
| Profit Before Tax | £1,313 | £1,476 | £1,700 | £1,929 | £2,166 | £8,584 |
| Profit After Tax | £1,063 | £1,196 | £1,377 | £1,562 | £1,755 | £6,953 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £4,663 | £4,868 | £8,868 | £11,301 | £13,002 | £42,702 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change