Flat
SE3
1 bed
1 bath
Shooters Hill Road, Blackheath SE3
London, England · SE3
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£14,898
↗ 16%After 5 Years
Change In Property Value
£30,452
↗ 10%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 | £19,044 | £19,330 | £19,813 | £20,308 | £20,917 | £99,412 |
| Total Expenses | £16,014 | £16,097 | £16,197 | £16,300 | £16,412 | £81,020 |
| Profit Before Tax | £3,030 | £3,232 | £3,615 | £4,009 | £4,506 | £18,392 |
| Profit After Tax | £2,455 | £2,618 | £2,929 | £3,247 | £3,650 | £14,898 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £2,458 | £2,621 | £8,829 | £13,779 | £17,664 | £45,350 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change