Flat
SE18
1 bed
1 bath
Eglinton Hill, Shooters Hill, London SE18
Initial Investment
£114,850First YearProfit From Rental Income
£8,583
↗ 7%After 5 Years
Change In Property Value
£45,679
↗ 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 | £14,148 | £14,431 | £14,792 | £15,162 | £15,541 | £74,073 |
| Total Expenses | £12,540 | £12,614 | £12,693 | £12,774 | £12,855 | £63,477 |
| Profit Before Tax | £1,608 | £1,817 | £2,098 | £2,387 | £2,686 | £10,596 |
| Profit After Tax | £1,302 | £1,471 | £1,700 | £1,934 | £2,175 | £8,583 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £5,902 | £6,163 | £11,271 | £14,377 | £16,547 | £54,261 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change