Flat
SE28
2 beds
1 bath
Greenhaven Drive, London SE28
Initial Investment
£135,750First YearProfit From Rental Income
£13,379
↗ 10%After 5 Years
Change In Property Value
£52,630
↗ 20%After 5 Years
Return On Investment
49%
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 | £17,112 | £17,454 | £17,891 | £18,338 | £18,796 | £89,591 |
| Total Expenses | £14,436 | £14,521 | £14,612 | £14,706 | £14,799 | £73,074 |
| Profit Before Tax | £2,676 | £2,933 | £3,278 | £3,632 | £3,998 | £16,517 |
| Profit After Tax | £2,167 | £2,376 | £2,655 | £2,942 | £3,238 | £13,379 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £16,559 | £52,630 |
| Net Return | £7,467 | £7,782 | £13,684 | £17,279 | £19,797 | £66,009 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change