Flat
SE9
2 beds
1 bath
Granby Road, London SE9
London, England · SE9
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£10,472
↗ 10%After 5 Years
Change In Property Value
£47,028
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,908 | £17,162 | £17,419 | £17,855 | £18,301 | £87,644 |
| Total Expenses | £14,791 | £14,867 | £14,933 | £15,019 | £15,106 | £74,716 |
| Profit Before Tax | £2,117 | £2,295 | £2,486 | £2,836 | £3,195 | £12,928 |
| Profit After Tax | £1,715 | £1,859 | £2,013 | £2,297 | £2,588 | £10,472 |
| Change In Property Value | £3 | £6,900 | £12,317 | £16,390 | £11,418 | £47,028 |
| Net Return | £1,718 | £8,759 | £14,330 | £18,687 | £14,006 | £57,500 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change