Flat
SE28
2 beds
2 baths
Lombard Square, Nathan Way, Plumstead, London SE28
Initial Investment
£336,999First YearProfit From Rental Income
£18,129
↗ 5%After 5 Years
Change In Property Value
£107,246
↗ 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 | £29,700 | £30,294 | £31,051 | £31,828 | £32,623 | £155,496 |
| Total Expenses | £26,395 | £26,500 | £26,619 | £26,740 | £26,862 | £133,115 |
| Profit Before Tax | £3,306 | £3,794 | £4,433 | £5,088 | £5,761 | £22,381 |
| Profit After Tax | £2,677 | £3,073 | £3,591 | £4,121 | £4,666 | £18,129 |
| Change In Property Value | £10,800 | £11,016 | £22,473 | £29,214 | £33,743 | £107,246 |
| Net Return | £13,477 | £14,089 | £26,063 | £33,335 | £38,409 | £125,374 |
| 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