Flat SE1 2 beds 2 baths

Grange Road, London SE1

London, England · SE1

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£5,334

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£66,112

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,376	£20,682	£20,992	£21,517	£22,055	£105,621
Total Expenses	£19,642	£19,723	£19,795	£19,889	£19,986	£99,036
Profit Before Tax	£734	£959	£1,197	£1,627	£2,069	£6,585
Profit After Tax	£594	£776	£969	£1,318	£1,676	£5,334
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£599	£10,477	£18,284	£24,359	£17,728	£71,446
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	15%	11%	45%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change