Flat
SE28
2 beds
1 bath
Greenhaven Drive, Thamesmead, London SE28
Initial Investment
£125,550First YearProfit From Rental Income
£3,812
↗ 3%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
43%
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 | £13,740 | £14,015 | £14,365 | £14,724 | £15,092 | £71,937 |
| Total Expenses | £13,293 | £13,366 | £13,444 | £13,524 | £13,603 | £67,231 |
| Profit Before Tax | £447 | £649 | £921 | £1,200 | £1,489 | £4,706 |
| Profit After Tax | £362 | £525 | £746 | £972 | £1,206 | £3,812 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £5,362 | £5,625 | £11,150 | £14,497 | £16,828 | £53,463 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 9% | 12% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change