Flat SE3 1 bed 1 bath

Handley Drive, Blackheath Apartments SE3

London, England · SE3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£18,265

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

48%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£20,523	£20,633	£20,764	£20,898	£21,044	£103,861
Profit Before Tax	£3,693	£3,946	£4,430	£4,926	£5,555	£22,550
Profit After Tax	£2,992	£3,196	£3,588	£3,990	£4,499	£18,265
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£2,995	£3,200	£11,088	£17,378	£22,314	£56,976
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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