Flat
SE9
1 bed
1 bath
Grove Park Road, London SE9
London, England · SE9
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-3,594
↘ -5%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £11,584 | £11,646 | £11,715 | £11,786 | £11,863 | £58,594 |
| Profit Before Tax | £-1,048 | £-951 | £-754 | £-551 | £-290 | £-3,594 |
| Profit After Tax | £-1,048 | £-951 | £-754 | £-551 | £-290 | £-3,594 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-1,046 | £-949 | £3,546 | £7,125 | £9,924 | £18,600 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change