Flat
SE3
1 bed
1 bath
Handley Drive, Blackheath Apartments SE3
London, England · SE3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-13,701
↘ -11%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
21%
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 | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £19,751 | £19,850 | £19,961 | £20,075 | £20,196 | £99,833 |
| Profit Before Tax | £-3,251 | £-3,103 | £-2,795 | £-2,479 | £-2,073 | £-13,701 |
| Profit After Tax | £-3,251 | £-3,103 | £-2,795 | £-2,479 | £-2,073 | £-13,701 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-3,247 | £-3,099 | £4,705 | £10,908 | £15,742 | £25,010 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change