Flat
SE28
3 beds
2 baths
Woolwich, London SE28
Initial Investment
£352,099First YearProfit From Rental Income
£30,606
↗ 9%After 5 Years
Change In Property Value
£111,218
↗ 20%After 5 Years
Return On Investment
40%
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 | £36,156 | £36,879 | £37,801 | £38,746 | £39,715 | £189,297 |
| Total Expenses | £29,950 | £30,117 | £30,297 | £30,482 | £30,667 | £151,512 |
| Profit Before Tax | £6,206 | £6,763 | £7,504 | £8,264 | £9,048 | £37,785 |
| Profit After Tax | £5,027 | £5,478 | £6,078 | £6,694 | £7,329 | £30,606 |
| Change In Property Value | £11,200 | £11,424 | £23,305 | £30,296 | £34,992 | £111,218 |
| Net Return | £16,227 | £16,902 | £29,383 | £36,990 | £42,321 | £141,824 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change