Flat
SE9
1 bed
1 bath
Grove Park Road, London SE9
London, England · SE9
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£4,145
↗ 6%After 5 Years
Change In Property Value
£31,352
↗ 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 | £11,268 | £11,437 | £11,609 | £11,899 | £12,196 | £58,409 |
| Total Expenses | £10,527 | £10,594 | £10,652 | £10,723 | £10,795 | £53,291 |
| Profit Before Tax | £741 | £843 | £956 | £1,176 | £1,401 | £5,117 |
| Profit After Tax | £600 | £683 | £775 | £952 | £1,135 | £4,145 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £602 | £5,283 | £8,986 | £11,879 | £8,747 | £35,497 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change