Flat
SE3
2 beds
2 baths
Grayston House, Kidbrooke Village SE3
London, England · SE3
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£10,954
↗ 6%After 5 Years
Change In Property Value
£73,610
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,760 | £24,116 | £24,478 | £25,090 | £25,717 | £123,162 |
| Total Expenses | £21,751 | £21,836 | £21,913 | £22,016 | £22,122 | £109,638 |
| Profit Before Tax | £2,010 | £2,280 | £2,565 | £3,074 | £3,596 | £13,524 |
| Profit After Tax | £1,628 | £1,847 | £2,078 | £2,490 | £2,912 | £10,954 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £1,633 | £12,647 | £21,356 | £28,144 | £20,785 | £84,564 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change