Flat SE3 4 beds 3 baths

4 Bedroom, Greenwich SE3

London, England · SE3

Initial Investment

First Year

£386,250First Year

Profit From Rental Income

After 5 Years

£85,898

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£114,584

↗ 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	£71,664	£72,739	£74,557	£76,421	£78,714	£374,096
Total Expenses	£53,206	£53,359	£53,584	£53,814	£54,086	£268,049
Profit Before Tax	£18,458	£19,380	£20,973	£22,607	£24,628	£106,047
Profit After Tax	£14,951	£15,698	£16,989	£18,312	£19,949	£85,898
Change In Property Value	£11	£11	£22,200	£39,628	£52,733	£114,584
Net Return	£14,962	£15,709	£39,189	£57,940	£72,682	£200,482
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change