Flat
SE23
2 beds
1 bath
Greystead Road, London SE23
Initial Investment
£213,049First YearProfit From Rental Income
£25,280
↗ 12%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
47%
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 | £24,216 | £24,700 | £25,318 | £25,951 | £26,600 | £126,784 |
| Total Expenses | £18,929 | £19,015 | £19,111 | £19,210 | £19,310 | £95,575 |
| Profit Before Tax | £5,287 | £5,686 | £6,206 | £6,740 | £7,290 | £31,209 |
| Profit After Tax | £4,283 | £4,605 | £5,027 | £5,460 | £5,905 | £25,280 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £11,783 | £12,255 | £20,633 | £25,748 | £29,337 | £99,756 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change