Flat
SE3
4 beds
3 baths
4 Bedroom, Greenwich SE3
London, England · SE3
View property listing
Initial Investment
£386,250First YearProfit From Rental Income
£-1,576
↗ 0%After 5 Years
Change In Property Value
£114,584
↗ 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 | £48,840 | £49,573 | £50,812 | £52,082 | £53,645 | £254,951 |
| Total Expenses | £50,923 | £51,043 | £51,209 | £51,380 | £51,579 | £256,135 |
| Profit Before Tax | £-2,083 | £-1,470 | £-397 | £702 | £2,065 | £-1,183 |
| Profit After Tax | £-2,083 | £-1,470 | £-397 | £702 | £1,673 | £-1,576 |
| Change In Property Value | £11 | £11 | £22,200 | £39,628 | £52,733 | £114,584 |
| Net Return | £-2,072 | £-1,459 | £21,803 | £40,330 | £54,406 | £113,008 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 10% | 14% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change