Flat
SE1
2 beds
2 baths
Grange Road, London SE1
London, England · SE1
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£21,914
↗ 14%After 5 Years
Change In Property Value
£50,066
↗ 10%After 5 Years
Return On Investment
45%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,320 | £31,790 | £32,585 | £33,399 | £34,401 | £163,495 |
| Total Expenses | £26,947 | £27,100 | £27,277 | £27,459 | £27,657 | £136,440 |
| Profit Before Tax | £4,373 | £4,690 | £5,307 | £5,940 | £6,744 | £27,055 |
| Profit After Tax | £3,542 | £3,799 | £4,299 | £4,812 | £5,463 | £21,914 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £3,547 | £3,804 | £13,999 | £22,126 | £28,504 | £71,980 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change