Flat
SE28
3 beds
1 bath
Greenhaven Drive, Central Thamesmead, London SE28
Initial Investment
£287,924First YearProfit From Rental Income
£26,787
↗ 9%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
42%
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 | £29,232 | £29,817 | £30,562 | £31,326 | £32,109 | £153,046 |
| Total Expenses | £23,769 | £23,873 | £23,991 | £24,111 | £24,232 | £119,976 |
| Profit Before Tax | £5,463 | £5,943 | £6,571 | £7,215 | £7,877 | £33,070 |
| Profit After Tax | £4,425 | £4,814 | £5,323 | £5,844 | £6,381 | £26,787 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £13,925 | £14,504 | £25,090 | £31,542 | £36,062 | £121,123 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change