Flat
SE2
4 beds
1 bath
Portmeadow Walk, Abbey Wood SE2
London, England · SE2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£9,913
↗ 13%After 5 Years
Change In Property Value
£25,807
↗ 10%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 | £15,384 | £15,615 | £16,005 | £16,405 | £16,897 | £80,307 |
| Total Expenses | £13,457 | £13,526 | £13,608 | £13,692 | £13,784 | £68,068 |
| Profit Before Tax | £1,927 | £2,089 | £2,397 | £2,713 | £3,113 | £12,239 |
| Profit After Tax | £1,561 | £1,692 | £1,941 | £2,198 | £2,522 | £9,913 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £1,563 | £1,694 | £6,942 | £11,123 | £14,399 | £35,721 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change