Flat
SE9
1 bed
1 bath
Grove Park Road, London SE9
London, England · SE9
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£9,034
↗ 14%After 5 Years
Change In Property Value
£22,194
↗ 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 | £13,884 | £14,092 | £14,445 | £14,806 | £15,250 | £72,476 |
| Total Expenses | £12,107 | £12,178 | £12,260 | £12,344 | £12,435 | £61,323 |
| Profit Before Tax | £1,777 | £1,915 | £2,185 | £2,462 | £2,815 | £11,153 |
| Profit After Tax | £1,440 | £1,551 | £1,770 | £1,994 | £2,280 | £9,034 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £1,442 | £1,553 | £6,070 | £9,670 | £12,494 | £31,228 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change