Flat
SE3
1 bed
1 bath
Coleraine Road, Blackheath SE3
London, England · SE3
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£16,614
↗ 19%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
52%
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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £14,943 | £15,012 | £15,097 | £15,184 | £15,282 | £75,518 |
| Profit Before Tax | £3,453 | £3,660 | £4,042 | £4,433 | £4,924 | £20,512 |
| Profit After Tax | £2,797 | £2,965 | £3,274 | £3,591 | £3,989 | £16,614 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,800 | £2,967 | £8,974 | £13,765 | £17,528 | £46,035 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change