Flat
SE3
2 beds
1 bath
Blackheath Village, London SE3
London, England · SE3
View property listing
Initial Investment
£142,482First YearProfit From Rental Income
£-6,782
↘ -5%After 5 Years
Change In Property Value
£45,415
↗ 10%After 5 Years
Return On Investment
27%
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 | £19,356 | £19,646 | £20,137 | £20,641 | £21,260 | £101,041 |
| Total Expenses | £21,391 | £21,466 | £21,558 | £21,652 | £21,757 | £107,822 |
| Profit Before Tax | £-2,035 | £-1,819 | £-1,420 | £-1,011 | £-496 | £-6,782 |
| Profit After Tax | £-2,035 | £-1,819 | £-1,420 | £-1,011 | £-496 | £-6,782 |
| Change In Property Value | £4 | £4 | £8,799 | £15,707 | £20,901 | £45,415 |
| Net Return | £-2,030 | £-1,815 | £7,379 | £14,696 | £20,405 | £38,634 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change