Flat SE9 2 beds 1 bath

Granby Road, London SE9

London, England · SE9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£22,487

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

55%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£16,213	£16,273	£16,352	£16,434	£16,527	£81,798
Profit Before Tax	£4,775	£5,030	£5,483	£5,948	£6,526	£27,762
Profit After Tax	£3,868	£4,074	£4,441	£4,818	£5,286	£22,487
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,871	£4,078	£10,942	£16,420	£20,726	£56,036
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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