Flat
SE28
2 beds
2 baths
Lombard Square, Nathan Way, Plumstead, London SE28
Initial Investment
£321,899First YearProfit From Rental Income
£28,282
↗ 9%After 5 Years
Change In Property Value
£103,274
↗ 20%After 5 Years
Return On Investment
41%
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 | £33,576 | £34,248 | £35,104 | £35,981 | £36,881 | £175,789 |
| Total Expenses | £27,846 | £28,001 | £28,170 | £28,342 | £28,515 | £140,874 |
| Profit Before Tax | £5,730 | £6,246 | £6,934 | £7,639 | £8,366 | £34,916 |
| Profit After Tax | £4,642 | £5,059 | £5,616 | £6,188 | £6,777 | £28,282 |
| Change In Property Value | £10,400 | £10,608 | £21,640 | £28,132 | £32,493 | £103,274 |
| Net Return | £15,042 | £15,667 | £27,257 | £34,320 | £39,270 | £131,555 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change