Flat
SE28
2 beds
2 baths
Lombard Square, Nathan Way, Plumstead, London SE28
Initial Investment
£314,349First YearProfit From Rental Income
£27,686
↗ 9%After 5 Years
Change In Property Value
£101,288
↗ 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 | £32,928 | £33,587 | £34,426 | £35,287 | £36,169 | £172,397 |
| Total Expenses | £27,320 | £27,473 | £27,639 | £27,808 | £27,977 | £138,217 |
| Profit Before Tax | £5,608 | £6,113 | £6,788 | £7,479 | £8,192 | £34,180 |
| Profit After Tax | £4,542 | £4,952 | £5,498 | £6,058 | £6,636 | £27,686 |
| Change In Property Value | £10,200 | £10,404 | £21,224 | £27,591 | £31,868 | £101,288 |
| Net Return | £14,742 | £15,356 | £26,722 | £33,649 | £38,504 | £128,974 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 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