Flat SE5 2 beds 1 bath

Grove Hill Road, London SE5

London, England · SE5

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£13,983

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,320	£22,655	£22,995	£23,569	£24,159	£115,698
Total Expenses	£19,515	£19,599	£19,674	£19,773	£19,874	£98,435
Profit Before Tax	£2,805	£3,056	£3,321	£3,797	£4,284	£17,263
Profit After Tax	£2,272	£2,476	£2,690	£3,075	£3,470	£13,983
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£2,277	£11,976	£19,648	£25,641	£19,191	£78,732
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	12%	51%

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