Flat
SE22
1 bed
1 bath
106 Grove Vale, London SE22
Initial Investment
£202,099First YearProfit From Rental Income
£22,060
↗ 11%After 5 Years
Change In Property Value
£71,497
↗ 20%After 5 Years
Return On Investment
46%
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 | £23,244 | £23,709 | £24,302 | £24,909 | £25,532 | £121,695 |
| Total Expenses | £18,690 | £18,785 | £18,889 | £18,995 | £19,102 | £94,461 |
| Profit Before Tax | £4,554 | £4,924 | £5,413 | £5,914 | £6,430 | £27,234 |
| Profit After Tax | £3,688 | £3,989 | £4,384 | £4,790 | £5,208 | £22,060 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £10,888 | £11,333 | £19,366 | £24,267 | £27,703 | £93,557 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change