Flat
SE3
3 beds
2 baths
3 Bedroom, Greenwich SE3
London, England · SE3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£33,238
↗ 15%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
46%
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 | £41,964 | £42,593 | £43,658 | £44,750 | £46,092 | £219,058 |
| Total Expenses | £35,189 | £35,372 | £35,590 | £35,813 | £36,059 | £178,023 |
| Profit Before Tax | £6,775 | £7,222 | £8,068 | £8,936 | £10,034 | £41,035 |
| Profit After Tax | £5,488 | £5,850 | £6,535 | £7,238 | £8,127 | £33,238 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £5,494 | £5,856 | £19,536 | £30,444 | £39,007 | £100,337 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change