Flat
SE9
1 bed
1 bath
Grove Place, London SE9
London, England · SE9
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-2,012
↘ -2%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
31%
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 | £13,508 | £13,846 | £14,261 | £67,778 |
| Total Expenses | £13,812 | £13,878 | £13,954 | £14,031 | £14,115 | £69,790 |
| Profit Before Tax | £-828 | £-699 | £-445 | £-185 | £146 | £-2,012 |
| Profit After Tax | £-828 | £-699 | £-445 | £-185 | £146 | £-2,012 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £-826 | £-696 | £4,855 | £9,275 | £12,735 | £25,343 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change