Flat
SE3
1 bed
1 bath
Humber Road, Blackheath, Greenwich SE3
London, England · SE3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£-4,571
↘ -4%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
29%
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 | £16,944 | £17,198 | £17,628 | £18,069 | £18,611 | £88,450 |
| Total Expenses | £18,463 | £18,523 | £18,598 | £18,675 | £18,761 | £93,020 |
| Profit Before Tax | £-1,519 | £-1,325 | £-970 | £-606 | £-150 | £-4,571 |
| Profit After Tax | £-1,519 | £-1,325 | £-970 | £-606 | £-150 | £-4,571 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £-1,515 | £-1,321 | £6,730 | £13,139 | £18,140 | £35,172 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change