Flat
SE28
3 beds
2 baths
Woolwich, London SE28
Initial Investment
£352,099First YearProfit From Rental Income
£19,083
↗ 5%After 5 Years
Change In Property Value
£111,218
↗ 20%After 5 Years
Return On Investment
37%
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 | £30,792 | £31,408 | £32,193 | £32,998 | £33,823 | £161,214 |
| Total Expenses | £27,297 | £27,405 | £27,526 | £27,651 | £27,776 | £137,655 |
| Profit Before Tax | £3,495 | £4,003 | £4,667 | £5,347 | £6,047 | £23,559 |
| Profit After Tax | £2,831 | £3,242 | £3,780 | £4,331 | £4,898 | £19,083 |
| Change In Property Value | £11,200 | £11,424 | £23,305 | £30,296 | £34,992 | £111,218 |
| Net Return | £14,031 | £14,666 | £27,085 | £34,628 | £39,891 | £130,301 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change