Flat
SE8
1 bed
1 bath
Grinstead Road, London SE8
London, England · SE8
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£10,695
↗ 15%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
49%
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 | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £12,711 | £12,781 | £12,864 | £12,949 | £13,041 | £64,347 |
| Profit Before Tax | £2,145 | £2,297 | £2,592 | £2,893 | £3,276 | £13,204 |
| Profit After Tax | £1,738 | £1,861 | £2,099 | £2,344 | £2,654 | £10,695 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £1,740 | £1,863 | £6,699 | £10,555 | £13,580 | £34,437 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change