Flat
SE3
2 beds
2 baths
Grayston House, Kidbrooke Village SE3
London, England · SE3
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£29,027
↗ 16%After 5 Years
Change In Property Value
£55,743
↗ 10%After 5 Years
Return On Investment
48%
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 | £34,860 | £35,383 | £36,267 | £37,174 | £38,289 | £181,974 |
| Total Expenses | £28,898 | £29,041 | £29,216 | £29,394 | £29,590 | £146,139 |
| Profit Before Tax | £5,963 | £6,341 | £7,052 | £7,780 | £8,699 | £35,835 |
| Profit After Tax | £4,830 | £5,137 | £5,712 | £6,302 | £7,046 | £29,027 |
| Change In Property Value | £5 | £5 | £10,800 | £19,278 | £25,654 | £55,743 |
| Net Return | £4,835 | £5,142 | £16,512 | £25,581 | £32,700 | £84,770 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change