Flat
SE3
2 beds
1 bath
Handley Drive, Blackheath Apartments SE3
London, England · SE3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£25,487
↗ 15%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
46%
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 | £33,900 | £34,408 | £35,269 | £36,150 | £37,235 | £176,963 |
| Total Expenses | £28,749 | £28,904 | £29,088 | £29,275 | £29,480 | £145,497 |
| Profit Before Tax | £5,151 | £5,504 | £6,181 | £6,875 | £7,755 | £31,465 |
| Profit After Tax | £4,172 | £4,458 | £5,007 | £5,569 | £6,281 | £25,487 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £4,177 | £4,464 | £15,507 | £24,312 | £31,223 | £79,682 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change