Flat
SE3
1 bed
1 bath
Sweyn Place, Blackheath, London SE3
London, England · SE3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£4,978
↗ 7%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
41%
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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £15,380 | £15,492 | £15,616 | £15,742 | £15,876 | £78,107 |
| Profit Before Tax | £760 | £890 | £1,176 | £1,469 | £1,852 | £6,146 |
| Profit After Tax | £616 | £721 | £952 | £1,190 | £1,500 | £4,978 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £618 | £723 | £5,952 | £10,115 | £13,377 | £30,786 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change