Flat
SE3
2 beds
1 bath
Handley Drive, Blackheath Apartments SE3
London, England · SE3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-19,274
↘ -11%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
20%
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 | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £27,669 | £27,808 | £27,964 | £28,124 | £28,294 | £139,859 |
| Profit Before Tax | £-4,569 | £-4,362 | £-3,931 | £-3,490 | £-2,922 | £-19,274 |
| Profit After Tax | £-4,569 | £-4,362 | £-3,931 | £-3,490 | £-2,922 | £-19,274 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-4,564 | £-4,356 | £6,569 | £15,253 | £22,020 | £34,921 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change