Flat
SE3
3 beds
2 baths
Greenwich, London SE3
London, England · SE3
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£37,144
↗ 16%After 5 Years
Change In Property Value
£70,195
↗ 10%After 5 Years
Return On Investment
47%
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 | £43,908 | £44,567 | £45,681 | £46,823 | £48,227 | £229,206 |
| Total Expenses | £36,260 | £36,438 | £36,655 | £36,876 | £37,121 | £183,349 |
| Profit Before Tax | £7,648 | £8,128 | £9,026 | £9,947 | £11,107 | £45,856 |
| Profit After Tax | £6,195 | £6,584 | £7,311 | £8,057 | £8,996 | £37,144 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £6,202 | £6,591 | £20,911 | £32,333 | £41,301 | £107,339 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change