Flat
SE7
2 beds
2 baths
Josling House, 16 Bowen Drive, Greenwich, Greater London SE7
London, England · SE7
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£23,553
↗ 16%After 5 Years
Change In Property Value
£45,937
↗ 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 | £28,728 | £29,159 | £29,888 | £30,635 | £31,554 | £149,964 |
| Total Expenses | £23,901 | £24,022 | £24,167 | £24,316 | £24,480 | £120,886 |
| Profit Before Tax | £4,827 | £5,137 | £5,721 | £6,319 | £7,074 | £29,078 |
| Profit After Tax | £3,910 | £4,161 | £4,634 | £5,119 | £5,730 | £23,553 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £3,914 | £4,165 | £13,534 | £21,005 | £26,871 | £69,490 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change