Flat
SE9
1 bed
1 bath
Grove Place, London SE9
London, England · SE9
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£6,069
↗ 7%After 5 Years
Change In Property Value
£36,123
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,984 | £13,179 | £13,376 | £13,711 | £14,054 | £67,304 |
| Total Expenses | £11,825 | £11,894 | £11,955 | £12,030 | £12,107 | £59,812 |
| Profit Before Tax | £1,159 | £1,285 | £1,421 | £1,681 | £1,946 | £7,492 |
| Profit After Tax | £939 | £1,040 | £1,151 | £1,361 | £1,577 | £6,069 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £942 | £6,341 | £10,612 | £13,951 | £10,347 | £42,192 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change