Flat
SE28
1 bed
1 bath
Whernside Close, Thamesmead, London SE28
Initial Investment
£58,600First YearProfit From Rental Income
£-3,149
↘ -5%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
35%
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 | £6,600 | £6,732 | £6,900 | £7,073 | £7,250 | £34,555 |
| Total Expenses | £7,421 | £7,480 | £7,540 | £7,601 | £7,661 | £37,704 |
| Profit Before Tax | £-821 | £-748 | £-640 | £-528 | £-412 | £-3,149 |
| Profit After Tax | £-821 | £-748 | £-640 | £-528 | £-412 | £-3,149 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £1,579 | £1,700 | £4,354 | £5,964 | £7,087 | £20,683 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 3% | 3% | 7% | 10% | 12% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change