Flat
SE3
3 beds
2 baths
Kidbrooke Village, 5 Pegler Square, Birch House, Greenwich, London SE3
London, England · SE3
View property listing
Initial Investment
£237,000First YearProfit From Rental Income
£38,855
↗ 16%After 5 Years
Change In Property Value
£73,292
↗ 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 | £45,840 | £46,528 | £47,691 | £48,883 | £50,350 | £239,291 |
| Total Expenses | £37,837 | £38,023 | £38,248 | £38,479 | £38,734 | £191,322 |
| Profit Before Tax | £8,003 | £8,505 | £9,442 | £10,404 | £11,615 | £47,969 |
| Profit After Tax | £6,482 | £6,889 | £7,648 | £8,427 | £9,408 | £38,855 |
| Change In Property Value | £7 | £7 | £14,200 | £25,348 | £33,730 | £73,292 |
| Net Return | £6,489 | £6,896 | £21,849 | £33,775 | £43,139 | £112,147 |
| 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