Flat SE8 0 beds 1 bath

Glenville Grove, London SE8

London, England · SE8

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£9,738

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

50%

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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£10,943	£11,002	£11,072	£11,143	£11,221	£55,381
Profit Before Tax	£1,969	£2,104	£2,362	£2,626	£2,961	£12,022
Profit After Tax	£1,595	£1,704	£1,913	£2,127	£2,399	£9,738
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,597	£1,706	£5,913	£9,267	£11,900	£30,383
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change