Flat
SE2
2 beds
2 baths
Nest Way, Thamesmead East SE2
London, England · SE2
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£11,713
↗ 9%After 5 Years
Change In Property Value
£42,840
↗ 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 | £22,824 | £23,166 | £23,746 | £24,339 | £25,069 | £119,144 |
| Total Expenses | £20,748 | £20,828 | £20,929 | £21,032 | £21,148 | £104,683 |
| Profit Before Tax | £2,076 | £2,339 | £2,817 | £3,307 | £3,922 | £14,461 |
| Profit After Tax | £1,682 | £1,894 | £2,282 | £2,679 | £3,177 | £11,713 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £1,686 | £1,898 | £10,582 | £17,495 | £22,892 | £54,553 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change