Flat SE3 1 bed 1 bath

Woodlands Heights, Vanbrugh Hill Blackheath SE3

London, England · SE3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£14,239

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

44%

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	£21,475	£21,607	£21,758	£21,913	£22,079	£108,832
Profit Before Tax	£2,741	£2,972	£3,436	£3,911	£4,519	£17,579
Profit After Tax	£2,220	£2,407	£2,783	£3,168	£3,660	£14,239
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£2,224	£2,411	£10,283	£16,556	£21,476	£52,949
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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