Flat
SE28
2 beds
2 baths
Woolwich, London SE28
Initial Investment
£272,824First YearProfit From Rental Income
£24,468
↗ 9%After 5 Years
Change In Property Value
£90,364
↗ 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 | £29,376 | £29,964 | £30,713 | £31,480 | £32,267 | £153,800 |
| Total Expenses | £24,428 | £24,566 | £24,714 | £24,867 | £25,019 | £123,593 |
| Profit Before Tax | £4,948 | £5,398 | £5,998 | £6,614 | £7,249 | £30,207 |
| Profit After Tax | £4,008 | £4,372 | £4,859 | £5,357 | £5,872 | £24,468 |
| Change In Property Value | £9,100 | £9,282 | £18,935 | £24,616 | £28,431 | £90,364 |
| Net Return | £13,108 | £13,654 | £23,794 | £29,973 | £34,303 | £114,832 |
| Return From Rental Income (%) | 1% | 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