Flat SE1 2 beds 2 baths

Grange Road, London SE1

London, England · SE1

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£-10,926

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,376	£20,682	£21,199	£21,729	£22,381	£106,365
Total Expenses	£23,280	£23,357	£23,451	£23,548	£23,656	£117,292
Profit Before Tax	£-2,904	£-2,675	£-2,253	£-1,819	£-1,275	£-10,926
Profit After Tax	£-2,904	£-2,675	£-2,253	£-1,819	£-1,275	£-10,926
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£-2,899	£-2,670	£7,448	£15,495	£21,766	£39,140
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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