Flat
SE18
2 beds
1 bath
Naval House, 6 Victory Parade, Plumstead Road, London SE18
Initial Investment
£314,349First YearProfit From Rental Income
£16,629
↗ 5%After 5 Years
Change In Property Value
£101,288
↗ 20%After 5 Years
Return On Investment
38%
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 | £28,044 | £28,605 | £29,320 | £30,053 | £30,804 | £146,826 |
| Total Expenses | £25,039 | £25,141 | £25,255 | £25,372 | £25,490 | £126,297 |
| Profit Before Tax | £3,005 | £3,464 | £4,065 | £4,681 | £5,314 | £20,529 |
| Profit After Tax | £2,434 | £2,806 | £3,292 | £3,791 | £4,304 | £16,629 |
| Change In Property Value | £10,200 | £10,404 | £21,224 | £27,591 | £31,868 | £101,288 |
| Net Return | £12,634 | £13,210 | £24,517 | £31,383 | £36,173 | £117,916 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change